$173,000
NAL Estimated Property Value1003 Melody Circle, Kaufman, TX, 75142
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesOther
FlooringOther
Exterior
Lot Size7,562 sqft
Building Information
Year Built1993
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00.1422.0000.0104.00.03.03
Lot Number104
SubdivisionHarmony Estates
Land UseResidential
Legal DescriptionHARMONY ESTATES, LOT 104; & HOUSE & HOUSE
Census Tract051100
Assessed Land Value$52,500
Assessed Improvement Value$106,638
Assessment Year2025
About this property
PROPERTY SOLD AS-IS
Investor Tools
$173,000
Estimated Property Value
$143,135Estimated Mortgage Balance
$29,865Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,038 /month
Positive
Cash Flow Estimate:
$346 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$437/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,377
$159,138
2025
$52,500
$106,638
$159,138
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,377
$159,138
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Blake Ingram Enterprises Inc
Purchase Money Mortgage
$155,000
No
First
Apr 4, 2022
Apr 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$143,135
$29,865
17%
83%
$930/mo
