$396,000
NAL Estimated Property Value1005 S Fannin St, Alvarado, TX, 76009
Off Market
Highlights
Interior
Exterior
Lot Size40,729 sqft
Building Information
Year Built2024
Land Information
APN126.2419.10410
Lot Number5R
SubdivisionNew Town Addn
Land UseResidential
Legal DescriptionLOT 5R BLK 60 NEW TOWN ADDN AKA MISSOURI PACIFIC ADDN
Census Tract130415
Assessed Land Value$65,450
Assessed Improvement Value$233,139
Assessment Year2025
About this property
Great level 0.93 acre property for possible developing for residential homes. Convenient location close to I-35.
Investor Tools
$396,000
Estimated Property Value
$391,974Estimated Mortgage Balance
$4,026Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,376 /month
Positive
Cash Flow Estimate:
$792 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$304/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,672
$298,589
2025
$65,450
$233,139
$298,589
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,672
$298,589
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$399,000
Yes
First
May 30, 2025
Jun 2066
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$391,974
$4,026
1%
99%
$2,393/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$2,393/mo
$-8/mo
7.2%
