$330,000
NAL Estimated Property Value1024 Wilkes Cir, Smithville, TX, 78957
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Microwave, Free-Standing Range
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size8,189 sqft
Building Information
Year Built2005
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR17164
Lot Number5
SubdivisionColorado Heights
Land UseResidential
Legal DescriptionCOLORADO HEIGHTS BLK B LOT 5
Census Tract950700
Assessed Land Value$56,015
Assessed Improvement Value$209,581
Assessment Year2025
About this property
Move right into this charming home ready and well maintain. Inside lots of build ins to include book shelves,storage and a fireplace. The family area is spacious and a separate sun rooms adds a relaxing space. Back yard is ready for the family pet fenced also you will find ,deck,hot tub and mature trees. If you need a work shop here it is separate from the garage and in the back yard. In the workshop electricity, water and storage. Kitchen is open with lots of windows. Make sure you see this home.Restrictions: Yes
Investor Tools
$330,000
Estimated Property Value
$260,379Estimated Mortgage Balance
$69,621Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,980 /month
Positive
Cash Flow Estimate:
$660 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$524/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,634
$265,596
2025
$56,015
$209,581
$265,596
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,634
$265,596
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Priority Financial Network
Conventional
$287,878
No
First
May 12, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$260,379
$78,621
23%
79%
$1,726/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$1,726/mo
+$362/mo
7.6%
