Last 24 Hours
$295,000
105 Rebecca Rd, Moody, TX, 76557
$332,694 ARV
On Market
4 Beds
2 Bath
1,929 Sq Ft
Single Family Residence
$152.93 / sqft
Built in 1986Property Lead Type:
Must-SellAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Garage Available
Heating
CoolingAppliancesElectric Range, Electric Water Heater, Refrigerator, Water Heater, Microwave, Range
FlooringTile, Vinyl
Exterior
Lot Size8,925 sqft
Building Information
Year Built1986
Stories1
Roof Type105
Garage Spaces1
Land Information
APN380010000039005
Lot Number3
SubdivisionBellaire
Land UseResidential
Legal DescriptionBELLAIRE LOT 3 BLOCK 4 ACRES .2049
Census Tract003802
Assessed Land Value$21,870
Assessed Improvement Value$195,390
Assessment Year2025
Investor Tools
$71,040Estimated Mortgage Balance
$207,960Estimated Equity
74% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$332,693
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,770 /month
Positive
Cash Flow Estimate:
$590 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$379/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,158
$217,260
2025
$21,870
$195,390
$217,260
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,158
$217,260
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending Inc
Fha
$93,279
Yes
First
May 18, 2015
Jun 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$71,040
$207,960
74%
25%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,360/mo
N/A
+$1,360/mo
5.8%
12.4%