$170,000
NAL Estimated Property Value1103 S Walnut St, Idalou, TX, 79329
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesRange, Disposal, Dishwasher, Free-Standing Electric Range, Free-Standing Range
Exterior
Exterior FeaturesOther
Lot Size11,282 sqft
Building Information
Year Built1995
Roof Type105
Garage Spaces1
Land Information
APNR32521
Lot Number70510
SubdivisionH E & W T R R Co Survey
Land UseResidential
Legal DescriptionBLK D7 SEC 41 AB 400 TR D2 OF SE/4 AC: .259
Census Tract010102
Assessed Land Value$3,626
Assessed Improvement Value$164,419
Assessment Year2025
About this property
Gorgeous home in the Idalou school district. Dont miss your chance to own this home- fresh paint inside and out.
Investor Tools
$170,000
Estimated Property Value
$123,442Estimated Mortgage Balance
$46,558Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,020 /month
Positive
Cash Flow Estimate:
$340 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$331/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,124
$168,045
2025
$3,626
$164,419
$168,045
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,124
$168,045
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Alliance Cu
Conventional
$132,000
No
First
Nov 18, 2022
Dec 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$123,442
$46,558
27%
73%
$792/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,425/mo
$792/mo
+$633/mo
10.1%
