Last 24 Hours
$285,000
NAL Estimated Property Value105 Melissa St ST, Bruceville-Eddy, TX, 76524
Off Market
3 Beds
2 Bath
1,502 Sq Ft
Single Family Residence
$191.74 / sqft
Built in 1978Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating
CoolingAppliancesCooktop, Dishwasher, Electric Cooktop, Microwave, Oven
FlooringSee Remarks
Exterior
Private PoolExterior FeaturesGarden
Lot Size20,996 sqft
Building Information
Year Built1978
Stories1
Roof Type105
Garage Spaces2
Land Information
APN160304000022008
Lot Number4
SubdivisionMartin
Land UseResidential
Legal DescriptionMARTIN LOT 4 BLOCK B ACRES 0.482
Census Tract003802
Assessed Land Value$23,250
Assessed Improvement Value$204,100
Assessment Year2025
About this property
The property at 105 Melissa St in Bruceville-Eddy, Texas contains a residential structure on a standard lot within a local neighborhood setting. The home includes multiple rooms arranged for living, cooking, dining, and sleeping. Utility connections support water, electricity, and waste systems. Outdoor space surrounds the structure and provides access to the street, driveway, and entry points. The location sits within the Bruceville-Eddy community and connects to nearby roads, services, and local facilities.
Investor Tools
$285,000
Estimated Property Value
$271,215Estimated Mortgage Balance
$13,785Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,728 /month
Positive
Cash Flow Estimate:
$576 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$241/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,469
$227,350
2025
$23,250
$204,100
$227,350
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,469
$227,350
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Unknown
$272,000
No
First
Mar 26, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$271,215
$13,785
4%
95%
$1,631/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,430/mo
$1,631/mo
$-201/mo
6.0%
12.4%