Last 24 Hours
$186,000
NAL Estimated Property Value103 Bevrodon Street, Early, TX, 76802
Off Market
3 Beds
2 Bath
1,532 Sq Ft
$75.07 / sqft
Built in 1977Property Lead Type:
BankruptcyOff-Market ListDeal ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Bedrooms 3
Bathrooms 2AppliancesDishwasher, Dryer, Electric Range, Plumbed For Ice Maker, Refrigerator, Washer, Electric Water Heater
FlooringCarpet, Vinyl
Exterior
Lot Size5,924 sqft
Building Information
Year Built1977
Land Information
APN49617
SubdivisionOrchard View I
Land UseResidential
Legal DescriptionORCHARD VIEW I, BLOCK 2, LOT PART 9
Census Tract951200
Assessed Land Value$5,300
Assessed Improvement Value$142,170
Assessment Year2025
About this property
3 bedroom, 2 bath home in a great neighborhood in the Early School District. The home offers the open kitchen, dining, and living room. There is Central heat and air, but also has a wood burning fireplace in the living area for those cooler mornings. The large enclosed patio on the side of the home is great of entertaining family and friends. The 3 bedrooms are all a good size and have nice size closets. The home needs some updating, but is move in ready now.
Investor Tools
$186,000
Estimated Property Value
$67,568Estimated Mortgage Balance
$118,432Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,116 /month
Positive
Cash Flow Estimate:
$372 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$351/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,282
$147,470
2025
$5,300
$142,170
$147,470
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,282
$147,470
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Commercial
$78,687
No
First
Apr 26, 2019
Apr 2034
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$67,568
$118,432
63%
36%
$472/mo
12.4%