$324,232
NAL Estimated Property Value9124 Stewart St Ste Wart, Cross Roads, TX, 76227
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCeramic Tile, Laminate
Exterior
Lot Size3,999 sqft
Building Information
Year Built2013
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR623088
Lot Number7
SubdivisionCross Oak Ranch Phase 2 Tract 1c
Land UseResidential
Legal DescriptionCROSS OAK RANCH PHASE 2 TRACT 1C BLK 1E LOT 7
Census Tract020131
Assessed Land Value$72,000
Assessed Improvement Value$252,232
Assessment Year2025
About this property
PROPERTY IS BEING SOLD AS IS. CASH ONLY. PREVIOUS FIRE TO PROPERTY. UP TO BUYER TO EITHER TEAR DOWN OR REPAIR EXISING STRUCTURE. SCHEDULE SHOWING DURING DAYLIGHT HOURS ONLY. PROPERTY DOES NOT HAVE ELECTRICITY.
Investor Tools
$324,232
Estimated Property Value
$291,755Estimated Mortgage Balance
$32,477Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,945 /month
Positive
Cash Flow Estimate:
$648 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$586/month
$385/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,414
$324,232
2025
$72,000
$252,232
$324,232
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,414
$324,232
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Conventional
$300,700
No
First
Sep 20, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$291,755
$32,477
10%
90%
$1,803/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,820/mo
$2,188/mo
+$632/mo
10.4%
