$182,000
NAL Estimated Property Value103 E Mesquite Ave, Rogers, TX, 76569
$195,928 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Vented Exhaust Fan, Range
FlooringConcrete
Exterior
Lot Size10,350 sqft
Building Information
Year Built2005
Stories1
Garage Spaces2
Land Information
APN67091
Lot Number8
SubdivisionRogers Original
Land UseResidential
Legal DescriptionROGERS ORIGINAL, BLOCK 017, LOT 8, 9, 10
Census Tract023402
Assessed Land Value$15,124
Assessed Improvement Value$119,047
Assessment Year2025
About this property
This is a CUTE 2/1 that is zoned as a "SINGLE FAMILY RESIDENCE". There are no plans for rezoning! Looking for the "ultimate" bachelor pad, then you've found it. Sits on a corner lot with a detached carport; antique gas pumps are for display only and haven't been in operation since the early 1900's per the city.
Investor Tools
$182,000
Estimated Property Value
$149,006Estimated Mortgage Balance
$32,994Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$195,928
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,092 /month
Positive
Cash Flow Estimate:
$364 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$243/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,012
$134,171
2025
$15,124
$119,047
$134,171
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,012
$134,171
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Navy Fcu
Va
$149,437
Yes
First
Mar 31, 2026
May 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$149,006
$32,994
18%
82%
$896/mo
