$197,000
NAL Estimated Property Value1006 Easter Lilly Dr, LOS FRESNOS, TX, 78566
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size6,159 sqft
Building Information
Year Built2014
Stories1
Roof Type105
Land Information
APN75-0247-0120-0270-00
Lot Number27
SubdivisionValle Alto East Subd Phase Iv
Land UseResidential
Legal DescriptionVALLE ALTO EAST SUBD PHASE IV LOT 27 BLK 12 (CAB 1 SLOT 2459-A CCMR)
Census Tract012402
Assessed Land Value$43,736
Assessed Improvement Value$148,272
Assessment Year2025
About this property
New Construction nice 3 bedroom 2 bath with a carport, fenced and sodded front yard.
Investor Tools
$197,000
Estimated Property Value
$71,248Estimated Mortgage Balance
$125,752Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,182 /month
Positive
Cash Flow Estimate:
$394 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$435/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,230
$192,008
2025
$43,736
$148,272
$192,008
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,230
$192,008
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Houstonian Mortgage Group Inc
Fha
$93,279
Yes
First
May 22, 2015
Jun 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$71,248
$125,752
63%
36%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,200/mo
N/A
+$1,200/mo
7.3%
