$735,000
1018 S Yale St, Marfa, TX, 79843
On Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Exterior
Lot Size5,619 sqft
Building Information
Year Built1958
Land Information
APN065000000010004000000
Lot Number4
Land UseResidential
Legal DescriptionFT RUSSELL (OFFICER' LOT 4
Census Tract950100
Assessed Land Value$74,250
Assessed Improvement Value$308,670
Assessment Year2025
About this property
Incredible views from this totally renovated home facing the Chinati Grounds. Gut renovation on this cast concrete home c 1920 on Officers Row in Ft. DA Russell. A 1/1 casita was added in 2018. HVAC in both structures, Kohler generator installed in 2024. New flooring, plumbing, electrical, windows etc. East facing with one of the highest elevations in Marfa, views of Cathedral Mt, Town, courthouse, water towers. Incredible property, turn key.
Investor Tools
$0Estimated Mortgage Balance
$694,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,410 /month
Positive
Cash Flow Estimate:
$1,470 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$913/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,484
$382,920
2025
$74,250
$308,670
$382,920
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,484
$382,920
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$694,000
100%
0%
$0/mo
