$226,000
NAL Estimated Property Value1025 28th Street SE, Paris, TX, 75460
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop
FlooringCarpet, Ceramic Tile
Exterior
Lot Size11,238 sqft
Building Information
Year Built1970
Stories1
Garage Spaces2
Land Information
APN12579
Lot Number3-4
SubdivisionJohnson Woods Est
Land UseResidential
Legal DescriptionJOHNSON WOODS EST, BLOCK B, LOT PT 3 & 4, 1025 SE 28TH 1025 SE 28TH
Census Tract000900
Assessed Land Value$11,280
Assessed Improvement Value$195,360
Assessment Year2025
Investor Tools
$226,000
Estimated Property Value
$267,425Estimated Mortgage Balance
$226,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,356 /month
Positive
Cash Flow Estimate:
$452 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$372/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,339
$206,640
2025
$11,280
$195,360
$206,640
No
Tax History
Year
Tax Paid
Assessed Value
2022
$3,339
$206,640
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Community Bank
Commercial
$128,000
No
First
Sep 29, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$267,425
N/A
0%
118%
$1,686/mo
