$345,790
NAL Estimated Property Value108 Don Ct, Jarrell, TX, 76537
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Microwave, Free-Standing Range, Stainless Steel Appliance(s)
FlooringCarpet, Concrete
Exterior
Lot Size17,206 sqft
Building Information
Year Built2020
Stories1
Garage Spaces3
Land Information
APNR-11-3075-000L-0016
Lot Number16
Land UseResidential
Legal DescriptionS11007 - HOME PLACE AT JARRELL (2ND AMD), BLOCK L, LOT 16, ACRES 0.395
Census Tract021603
Assessed Land Value$80,000
Assessed Improvement Value$265,790
Assessment Year2025
About this property
SUPERBLY DESIGNED NEW HOME-FOUR BEDROOMS PLUS OFFICE!! Space, openess and great accents thruout. This split flrpn has lg living area w/corner fireplace. A gourmet kitchen w/granite, lots of custom cabinets/counter space that opens to lv area. Split bedroom arrangement with seperate office. Stained concrete floors w/carpet in bedrooms. Enjoy the outdoors on the lg covered patio w/fan, fully fenced, sod and sprinkler system. This home has a 3 car garage and on cul de sac lot! All measurements are approx.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$345,790
Estimated Property Value
$220,957Estimated Mortgage Balance
$124,833Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,075 /month
Positive
Cash Flow Estimate:
$692 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$807/month
$120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,954
$345,790
2025
$80,000
$265,790
$345,790
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,954
$345,790
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Round Top State Bank
Conventional
$248,200
No
First
Sep 30, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$220,957
$124,833
36%
64%
$1,489/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,300/mo
$1,609/mo
+$691/mo
8.0%
