$342,000
NAL Estimated Property Value109 Wilkes Lot 7 ST, Smithville, TX, 78957
Off Market
Highlights
Interior
Exterior
Lot Size6,752 sqft
Building Information
Stories1
Roof Type112
Garage Spaces2
Land Information
APNR17077
Lot Number6
SubdivisionByrne
Land UseResidential
Legal DescriptionBYRNE BLK 121 LOT 6
Census Tract950700
Assessed Land Value$47,195
Assessed Improvement Value$266,875
Assessment Year2025
About this property
In town, city lots with all utilities available. Zoned SF1 and SF2. Lots 6,7 and 8 are currently platted together, seller is working with City of Smithville to plat individually and will be finalized in February
Investor Tools
$342,000
Estimated Property Value
$312,934Estimated Mortgage Balance
$29,066Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,052 /month
Positive
Cash Flow Estimate:
$684 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$716/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,876
$314,070
2025
$47,195
$266,875
$314,070
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,876
$314,070
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rb Mortgage Llc
Conventional
$339,500
No
First
Mar 30, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$312,934
$29,066
8%
92%
$2,036/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,386/mo
$2,036/mo
$-650/mo
4.9%
