$223,000
NAL Estimated Property Value10102 Farm Road 79, Sumner, TX, 75486
$233,074 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet, Laminate
Exterior
Lot Size1.18 acres
Building Information
Year Built1994
Garage Spaces2
Land Information
APN128133
Lot Number3-1
SubdivisionHarrall Survey
Land UseResidential
Legal DescriptionA467 HARRALL SURVEY, TRACT 3-1, ACRES 1.181, FM 79 FM 79
Census Tract000102
Assessed Land Value$23,610
Assessed Improvement Value$155,960
Assessment Year2025
Investor Tools
$223,000
Estimated Property Value
$93,846Estimated Mortgage Balance
$129,154Estimated Equity
57% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$233,074
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,338 /month
Positive
Cash Flow Estimate:
$446 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$252/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,909
$179,570
2025
$23,610
$155,960
$179,570
No
Tax History
Year
Tax Paid
Assessed Value
2022
$1,909
$179,570
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lamar National Bank
Conventional
$105,485
No
First
Apr 24, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$93,846
$129,154
57%
42%
$535/mo
