$236,000
NAL Estimated Property Value1101 S Walnut St, Idalou, TX, 79329
$306,800 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipAbsentee Owner
Highlights
Interior
AppliancesDisposal, Double Oven, Dishwasher, Microwave
FlooringCarpet, Tile
Exterior
Lot Size21,780 sqft
Building Information
Year Built1963
Roof Type105
Garage Spaces2
Land Information
APNR135061
Lot Number70500
Land UseResidential
Legal DescriptionBLK D7 SEC 41 AB 400 TR D OF SE/4 AC: .5
Census Tract010102
Assessed Land Value$9,801
Assessed Improvement Value$196,795
Assessment Year2025
About this property
This roomy home in Idalou ISD sits on a half acre lot! Inside, the kitchen and living room are very spacious, and there is a large front bonus room that would be great for an office, workout room, second living room, or possibly even a fourth bedroom. The garage has been closed in, however, garage doors are still in place and operational, and garage can easily be opened back up if desired. Don't miss this great home!
Investor Tools
$236,000
Estimated Property Value
$154,653Estimated Mortgage Balance
$81,347Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$306,800
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,416 /month
Positive
Cash Flow Estimate:
$472 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$312/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,568
$206,596
2025
$9,801
$196,795
$206,596
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,568
$206,596
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$170,000
Yes
First
Aug 16, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$154,653
$81,347
34%
66%
$1,020/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,425/mo
$1,020/mo
+$405/mo
7.2%
