$369,925
NAL Estimated Property Value104 Don Ct, Jarrell, TX, 76537
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Microwave, Free-Standing Range, Stainless Steel Appliance(s)
FlooringCarpet, Concrete
Exterior
Exterior FeaturesNone
Lot Size15,507 sqft
Building Information
Year Built2020
Stories1
Garage Spaces3
Land Information
APNR-11-3075-000L-0017
Lot Number17
Land UseResidential
Legal DescriptionS11007 - HOME PLACE AT JARRELL (2ND AMD), BLOCK L, LOT 17, ACRES 0.356
Census Tract021603
Assessed Land Value$80,000
Assessed Improvement Value$289,925
Assessment Year2025
About this property
SIMPLY GORGEOUS NEW HOME on Cul-de-Sac! Walk in & see the quality, great design & accents thruout! A split floorplan with four bedrooms and lg living area w/corner fireplace. Kitchen has lots of custom cabinets, ss appliances, granite & brkfst bar. Master bath has seperate tub/shower, double sinks & custom cabinets and walkin closet. The open floorplan will be great for entertaining or take your fun outside on the lg covered patio, fully fenced, sod and sprinkler system. All measurements are approximate.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$369,925
Estimated Property Value
$282,682Estimated Mortgage Balance
$88,368Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,220 /month
Positive
Cash Flow Estimate:
$740 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$751/month
$120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,157
$369,925
2025
$80,000
$289,925
$369,925
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,157
$369,925
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cadence Bank Na
Conventional
$315,000
No
First
Nov 12, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$282,682
$87,243
23%
76%
$1,889/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,300/mo
$2,009/mo
+$291/mo
7.5%
