Last 24 Hours
$124,000
NAL Estimated Property Value105 Hillcrest Road, Early, TX, 76802
$161,200 ARV
Off Market
3 Beds
2 Bath
1,204 Sq Ft
Single Family Residence
$50.25 / sqftProperty Lead Type:
Off-Market ListARV FlipHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms 2AppliancesElectric Cooktop
FlooringVinyl, Wood
Exterior
Lot Size12,990 sqft
Land Information
APN48960
SubdivisionEastover Hills
Land UseResidential
Legal DescriptionEASTOVER HILLS, BLOCK A, LOT PART 14
Census Tract951200
Assessed Land Value$8,440
Assessed Improvement Value$70,200
Assessment Year2025
About this property
Call this place Home! Nice 3 bedroom 2 bathroom with a great size kitchen and living room. The fenced back yard is surrounded with trees for great privacy and shade!
Investor Tools
$124,000
Estimated Property Value
$55,101Estimated Mortgage Balance
$68,899Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$161,200
Rent-to-Value Ratio: 0.72%
Rent Estimate
$744 /month
Positive
Cash Flow Estimate:
$248 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$127/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$906
$78,640
2025
$8,440
$70,200
$78,640
No
Tax History
Year
Tax Paid
Assessed Value
2025
$906
$78,640
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank
Conventional
$62,020
No
First
Aug 17, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$55,101
$68,899
55%
44%
$372/mo
12.4%