$402,206
NAL Estimated Property Value9217 Wayne St, Cross Roads, TX, 76227
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Range, Microwave
FlooringCarpet, Laminate, Tile, Wood
Exterior
Lot Size3,999 sqft
Building Information
Year Built2014
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR623100
Lot Number19
SubdivisionCross Oak Ranch Phase 2 Tract 1c
Land UseResidential
Legal DescriptionCROSS OAK RANCH PHASE 2 TRACT 1C BLK 1E LOT 19
Census Tract020131
Assessed Land Value$72,000
Assessed Improvement Value$330,206
Assessment Year2025
Investor Tools
$402,206
Estimated Property Value
$244,344Estimated Mortgage Balance
$157,862Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,413 /month
Positive
Cash Flow Estimate:
$804 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$671/month
$205/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,037
$402,206
2025
$72,000
$330,206
$402,206
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,037
$402,206
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Castle Mortgage Corp
Conventional
$264,600
No
First
Apr 28, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$244,344
$157,862
39%
61%
$1,587/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,680/mo
$1,792/mo
+$1,888/mo
11.0%
