Last 24 Hours
$461,740
NAL Estimated Property Value1080 Early Boulevard, TX, 76802
Off Market
Commercial
— Beds
— Bath
5,000 Sq Ft
OfficeHighlights
Interior
Bedrooms —
Bathrooms —FlooringCarpet, Linoleum, Other
Exterior
Lot Size38,812 sqft
Land Information
APN29730
SubdivisionPatrick Sullivan Survey 17 Abstract
Land UseOther / Unknown
Legal DescriptionPATRICK SULLIVAN, SURVEY 17, ABSTRACT 827, ACRES .891
Census Tract951200
Assessed Land Value$77,620
Assessed Improvement Value$384,120
Assessment Year2025
About this property
Recently remodeled office building located on Early Blvd and Hwy 377. Formerly the Heartland Coop building. The front 2750 sq ft of this building offers 4 private offices, kitchen area, a his and her handicap restrooms, workroom and a large conference area. Approximately 2250 sq ft of the back of the building is used for warehouse and storage; heated and full insulated. Asphalt parking lot with 40 spaces and a two vehicle carport.
Investor Tools
$461,740
Estimated Property Value
$0Estimated Mortgage Balance
$461,740Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,770 /month
Positive
Cash Flow Estimate:
$923 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,049/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,276
$461,740
2025
$77,620
$384,120
$461,740
No
Tax History
Year
Tax Paid
Assessed Value
2025
$10,276
$461,740
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$461,740
100%
0%
$0/mo
12.4%