$275,000
NAL Estimated Property Value1003 Virginia Street, Edna, TX, 77957
$326,666 ARV
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop, Dishwasher, Dryer, Refrigerator, Washer
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size10,890 sqft
Building Information
Year Built1977
Garage Spaces2
Land Information
APNR18276
SubdivisionGala Manor
Land UseResidential
Legal DescriptionGALA MANOR, BLOCK 2, LOT SW90FT 6, ACRES 0.25
Census Tract950300
Assessed Land Value$7,780
Assessed Improvement Value$238,400
Assessment Year2025
About this property
Beautifully updated one story, 3 bedroom, 2 bath home on spacious lot in sought after community located close to schools. Home has open concept kitchen/dining/living area and includes many kitchen and bath upgrades, a cozy wood burning fireplace and beautiful bay windows. There is a large back yard perfect for playtime or for entertaining with a 10 x 11 shed for gardening or hobbies. New roof 4/2025.
Investor Tools
$275,000
Estimated Property Value
$167,328Estimated Mortgage Balance
$107,672Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$326,665
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,650 /month
Positive
Cash Flow Estimate:
$550 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$368/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,041
$246,180
2025
$7,780
$238,400
$246,180
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,041
$246,180
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Dow Employees Cu
Conventional
$185,000
No
First
May 13, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$167,328
$107,672
39%
61%
$1,110/mo
