Last 24 Hours
$3,800,000
NAL Estimated Property Value105 Cemetary Rd, Angleton, TX, 77515
Off Market
1 Beds
1 Bath
11,616 Sq Ft
Apartment
Built in 1975Highlights
Interior
Bedrooms 1
Bathrooms Full 1AppliancesDishwasher
FlooringCarpet, Laminate
Exterior
Lot Size4.87 acres
Building Information
Year Built1975
Land Information
APN0375-0216-110
SubdivisionI T Tinsley
Land UseResidential
Legal DescriptionA0375 I T TINSLEY TRACT 128B1-128B2 ACRES 4.868 (ANGLETON) (ANGLETON)
Census Tract664100
Assessed Land Value$397,620
Assessed Improvement Value$3,402,380
Assessment Year2025
About this property
Super cute and recently remodeled Apartment homes. We have spacious 1 and 2 bedrooms. We have onsite laundry facility for your convivence. We are located right in the heart of town. Call today to schedule your personal showing.
Investor Tools
$3,800,000
Estimated Property Value
$4,003,083Estimated Mortgage Balance
$3,800,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$22,800 /month
Positive
Cash Flow Estimate:
$7,600 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$4,859/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$39,302
$3,800,000
2025
$397,620
$3,402,380
$3,800,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$39,302
$3,800,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Omnibank Na
N/A
$31,000
No
First
N/A
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$4,003,083
N/A
0%
105%
$24,582/mo
12.4%