$815,355
NAL Estimated Property Value11029 & 11055 Brewer Road A, Salado, TX, 76571
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal, Microwave, Water Heater
FlooringCarpet, Vinyl
Exterior
Lot Size1.79 acres
Building Information
Year Built1998
Stories1
Roof Type105
Garage Spaces1
Land Information
APN6699
SubdivisionE Brewer
Land UseResidential
Legal DescriptionA0061BC E BREWER, 16-9, ACRES 1.792 16-9,
Census Tract023406
Assessed Land Value$145,223
Assessed Improvement Value$670,132
Assessment Year2025
About this property
OWNER FINANCING AVAILABLE!! 1 MULTI FAMILY (duplex) AND 4 SINGLE FAMILY UNITS - 6 units/doors in Salado ISD. Total of 15 bedrooms, 10 bathrooms, 6546 sf. All units are occupied. All units are situated on same/shared 2.114 acres and cannot be separated to sell individually. Listing agent is owner.
Investor Tools
$815,355
Estimated Property Value
$402,759Estimated Mortgage Balance
$412,596Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,250 /month
Positive
Cash Flow Estimate:
$1,750 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,423/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,994
$815,355
2025
$145,223
$670,132
$815,355
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,994
$815,355
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Salado Rentals Ltd
Unknown
$468,000
No
First
May 30, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$402,759
$412,596
50%
49%
$2,806/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,690/mo
$2,806/mo
$-1,116/mo
2.5%
