$363,450
NAL Estimated Property Value104 W Ila St, Elgin, TX, 78621
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Oven, Refrigerator
FlooringLaminate, Tile
Exterior
Exterior FeaturesPrivate Yard
Lot Size16,074 sqft
Building Information
Year Built1920
Stories1
Roof Type105
Land Information
APNR15580
Lot Number72
SubdivisionDannelley
Land UseResidential
Legal DescriptionDANNELLEY, LOTS 72 (FR), 73 & 74 (W 1/2)
Census Tract950201
Assessed Land Value$138,716
Assessed Improvement Value$224,734
Assessment Year2025
About this property
This is not your cookie cutter home! Seller will contribute $5000 toward buyer closing cost with acceptable offer! Unique Updated home located just off of Historic main street, Home was originally built in 1960 but remodeled 2009, close to shopping and restaurants and the downtown experience. Home was remodeled in the last few years and is move in ready, sits on .37 of an acre with lots of space to add garage or store your RV.Restrictions: Yes
Investor Tools
$363,450
Estimated Property Value
$268,993Estimated Mortgage Balance
$94,457Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,181 /month
Positive
Cash Flow Estimate:
$727 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$711/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,720
$363,450
2025
$138,716
$224,734
$363,450
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,720
$363,450
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dan Louis Rumer
Reverse Mortgage / Hecm
$294,566
No
First
Oct 14, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$268,993
$94,457
25%
74%
$1,767/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,626/mo
$1,767/mo
$-141/mo
5.4%
