$589,266
NAL Estimated Property Value922 Rose Way, Salado, TX, 76571
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size14,950 sqft
Building Information
Year Built2021
Stories2
Roof Type112
Garage Spaces2
Land Information
APN109665
SubdivisionVictorian Oaks
Land UseResidential
Legal DescriptionVICTORIAN OAKS, LOT TRACT 26
Census Tract023405
Assessed Land Value$34,320
Assessed Improvement Value$554,946
Assessment Year2025
About this property
A truly rare find - a residential lot in Salado with SEWER service! Add the location and it's remarkable! This lot is in the quaint, quintessential neighborhood of Victorian Oaks. It's near enough to enjoy the Salado hot spots but far enough away to enjoy the quiet village. Build your dream home and not worry about septic installation or maintenance. Don't let the setback lines fool you - there's still plenty of room to build a spacious home.
Investor Tools
$589,266
Estimated Property Value
$430,081Estimated Mortgage Balance
$159,185Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,536 /month
Positive
Cash Flow Estimate:
$1,179 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,500/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,056
$589,266
2025
$34,320
$554,946
$589,266
No
Tax History
Year
Tax Paid
Assessed Value
2024
$15,056
$589,266
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ark-La-Tex Financial Services Llc
Conventional
$463,200
No
First
Jul 28, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$430,081
$159,185
27%
73%
$2,778/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,690/mo
$2,778/mo
$-1,088/mo
3.4%
