$355,000
1119 Rothland Ct, Red Oak, TX, 75154
On Market
Just Added
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesSome Gas Appliances, Built In Gas Range, Dishwasher, Disposal, Plumbed For Gas
Exterior
Lot Size6,974 sqft
Building Information
Year Built2024
Stories1
Roof Type105
Garage Spaces2
Land Information
APN72.6980.907.038.00.111
Lot Number38
SubdivisionThe Oaks Ph 1
Land UseReal Res Single-Family Imp
Legal DescriptionLOT 38 BLK G THE OAKS PH 1 0.1601 AC
Census Tract060215
Assessed Land Value$55,000
Assessed Improvement Value$298,071
Assessment Year2026
About this property
Come and see this gorgeous home with room to space. The custom plan allows the ideal space for entertainment and family interactions. Oversized garage space provides for an ideal environment for parking or storage. Other great features in this smart home include, climate control and security inside and out. The back yard has been plumbed for a gas range and is just waiting to be utilized on a spring day with some hotdogs and family fun. Don't miss out. Contact us today.
Investor Tools
$275,351Estimated Mortgage Balance
$119,649Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,370 /month
Positive
Cash Flow Estimate:
$790 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$916/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,016
$353,071
2026
$55,000
$298,071
$353,071
No
Tax History
Year
Tax Paid
Assessed Value
2025
$9,016
$353,071
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pilgrim Mortgage Llc
Conventional
$284,244
No
First
Jan 24, 2025
Feb 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$275,351
$119,649
30%
70%
$1,705/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,240/mo
$1,955/mo
+$285/mo
6.8%
