Last 24 Hours
$303,515
204 Saddle Blanket Drive, Nevada, TX, 75173
On Market
Just Added
3 Beds
2 Bath
1,404 Sq Ft
Single Family Residence
$216.18 / sqft
Built in 2026Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2AppliancesDishwasher, Electric Range, Disposal, Microwave
FlooringCarpet, Laminate
Exterior
Lot Size7,187 sqft
Building Information
Year Built2026
Stories1
Garage Spaces2
Land Information
APNR-13044-00B-0240-W
Lot Number24
SubdivisionWaverly Estates
Land UseResidential Single Family
Legal DescriptionWAVERLY ESTATES PHASE 4 (GCN), BLK B, LOT 24; ( SEE R-13044-00B-0240-1 FOR OTHER ENTITIES )
Census Tract031201
Assessed Land Value$85,000
Assessment Year2026
About this property
New! Spacious single story, with open floor plan! Three bedrooms, two full baths, with covered patio. Home includes, island kitchen, granite counters throughout, LED lighting, full sprinkler system, professionally engineered post tension foundation, and much more! Waverly Estates is a new D.R. Horton community in Josephine. The community is conveniently located just minutes from Interstate 30, providing easy access to Rockwall and the DFW Metroplex. Waverly Estates offers a variety of single-family homes to choose from. If you're looking for a new home in the Josephine area, Waverly Estates is the perfect community for you.
Investor Tools
$0Estimated Mortgage Balance
$245,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,821 /month
Positive
Cash Flow Estimate:
$607 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$169/month
$550/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$808
$85,000
2026
$85,000
N/A
$85,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$808
$85,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$245,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,010/mo
$550/mo
+$1,460/mo
9.8%
12.4%