Last 24 Hours
$120,000
104 Donald St, White Settlement, TX, 76108
On Market
Just Added
2 Beds
1 Bath
688 Sq Ft
Single Family Residence
$174.42 / sqft
Built in 1949Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Garage AvailableAppliancesGas Oven
Exterior
Lot Size7,775 sqft
Building Information
Year Built1949
Stories1
Garage Spaces1
Land Information
APN46410-11-7
Lot Number7
SubdivisionWestview Highlands Addition
Land UseResidential
Legal DescriptionWESTVIEW HIGHLANDS ADDITION BLOCK 11 LOT 7
Census Tract110706
Assessed Land Value$38,895
Assessed Improvement Value$71,105
Assessment Year2025
About this property
investor special 2-bedroom 1 bath home with 2 storage sheds and a detached garage converted to a laundry, den or game room
Investor Tools
$21,530Estimated Mortgage Balance
$138,470Estimated Equity
86% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$960 /month
Positive
Cash Flow Estimate:
$320 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$104/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$448
$110,000
2025
$38,895
$71,105
$110,000
No
Tax History
Year
Tax Paid
Assessed Value
2026
$448
$110,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$27,630
No
First
Jun 17, 2016
Jul 2031
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$21,530
$138,470
86%
13%
$166/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,280/mo
$166/mo
+$2,114/mo
17.1%
12.4%