$239,108
NAL Estimated Property Value912 Bourland Drive, White Settlement, TX, 76108
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Microwave
FlooringCarpet, Linoleum
Exterior
Lot Size9,126 sqft
Building Information
Year Built2000
Stories1
Garage Spaces1
Land Information
APN8210-4-6
Lot Number6
SubdivisionConvair Oaks Estates Addition
Land UseResidential
Legal DescriptionCONVAIR OAKS ESTATES ADDITION BLOCK 4 LOT 6
Census Tract110705
Assessed Land Value$45,630
Assessed Improvement Value$193,478
Assessment Year2025
About this property
No more showings after 3pm on Saturday, May 21. Best and Final by 5pm on Saturday, May 21. Decision to be made on Sunday. Cute, one-owner, Optima Home, built in 2000, The lot backs up to a creek. Wood fence is not the end of the yard. Open the back gate and locate the chain-link fence near the creek. The chainlink indicates property line. Perfect area for a picnic table to enjoy tranquility and shade! HVAC replaced in 2018. Roof replaced in 2017.
Investor Tools
$239,108
Estimated Property Value
$193,706Estimated Mortgage Balance
$45,402Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,435 /month
Positive
Cash Flow Estimate:
$478 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$572/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,664
$239,108
2025
$45,630
$193,478
$239,108
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,664
$239,108
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Commerce Bank
Conventional
$209,000
No
First
Jun 15, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$193,706
$45,402
18%
81%
$1,254/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,254/mo
+$673/mo
9.7%
