$343,000
NAL Estimated Property Value109 Wilkes 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 platted together, seller is working with City of Smithville to make 3 individual lots to be finalized in February.
Investor Tools
$343,000
Estimated Property Value
$312,934Estimated Mortgage Balance
$30,066Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,058 /month
Positive
Cash Flow Estimate:
$686 /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%
91%
$2,036/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,386/mo
$2,036/mo
$-650/mo
4.8%
