$367,000
NAL Estimated Property Value106 Walnut St, Idalou, TX, 79329
Off Market
Highlights
Interior
Exterior
Lot Size7,000 sqft
Building Information
Year Built2021
Roof Type105
Land Information
APNR136218
Lot Number70
SubdivisionOriginal Town Idalou
Land UseResidential
Legal DescriptionORIG T IDALOU BLK 6 L 7 & 8
Census Tract010102
Assessed Land Value$3,000
Assessed Improvement Value$137,920
Assessment Year2025
About this property
Own a piece of Idalou with these lots situated on Walnut street near HWY 62. Functioning storm cellar and concrete pad area present. Apartment/structure is not habitable due to condition and should not be considered so.
Investor Tools
$367,000
Estimated Property Value
$0Estimated Mortgage Balance
$367,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,202 /month
Positive
Cash Flow Estimate:
$734 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$422/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,225
$140,920
2025
$3,000
$137,920
$140,920
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,225
$140,920
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$367,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,425/mo
N/A
+$1,425/mo
4.7%
