$444,313
NAL Estimated Property Value8901 County Road 6100, Shallowater, TX, 79363
Off Market
Property Lead Type:
BankruptcyAuctionOff-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesRange, Disposal, Dishwasher, Free-Standing Electric Range, Free-Standing Range, Microwave
FlooringCarpet, Laminate
Exterior
Lot Size1.03 acres
Building Information
Year Built2020
Roof Type105
Garage Spaces2
Land Information
APNR335965
Lot Number70
SubdivisionSunset Estates
Land UseResidential
Legal DescriptionSUNSET ESTATES L 7
Census Tract010301
Assessed Land Value$40,000
Assessed Improvement Value$404,313
Assessment Year2025
About this property
This beautiful brand new home sits on an acre and is located in the Shallowater school district. This 4 bedroom/ 2 bath open concept home includes a private well, vinyl plank floors, granite countertops, stainless steel appliances and much more! Call for more information, you do not want to miss this one!
Investor Tools
$444,313
Estimated Property Value
$230,823Estimated Mortgage Balance
$213,490Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,666 /month
Positive
Cash Flow Estimate:
$889 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$737/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,626
$444,313
2025
$40,000
$404,313
$444,313
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,626
$444,313
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Conventional
$255,200
No
First
May 27, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$230,823
$213,490
48%
52%
$1,531/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,672/mo
$1,531/mo
+$141/mo
4.5%
