$220,800
109 Drifter Ln, Jarrell, TX, 76537
On Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Water Heater, Free Standing Electric Oven, Microwave, Stainless Steel Appliances, Vented Exhaust Fan
FlooringTile
Exterior
Exterior FeaturesPrivate Yard
Building Information
Year Built2022
Stories1
Garage Spaces2
Land Information
APNR-11-1780-020W-0003
Lot Number3
Land UseResidential
Legal DescriptionS12665 - EASTWOOD SEC 2, BLOCK W, LOT 3
Census Tract021601
Assessed Land Value$65,000
Assessed Improvement Value$209,022
Assessment Year2025
About this property
HUD homes are sold “as is”. HUD Case #514-326430. 3 bedrooms, 2 baths with bright, open floorplan. No representation is made to information provided including taxes, square footage, schools, features, etc. Buyer must verify all information.
Investor Tools
$334,619Estimated Mortgage Balance
$274,022Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,644 /month
Positive
Cash Flow Estimate:
$548 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$556/month
$26/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,306
$274,022
2025
$65,000
$209,022
$274,022
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,306
$274,022
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Inspire Home Loans Inc
Fha
$352,683
Yes
First
Jul 27, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$334,619
N/A
0%
122%
$2,158/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,990/mo
$2,184/mo
$-194/mo
8.7%
