$393,000
NAL Estimated Property Value111 Justin Davis Ln, Smithville, TX, 78957
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range, Electric Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesDog Run, Outdoor Kitchen, Private Yard, RV Hookup
Lot Size3.63 acres
Building Information
Year Built1989
Stories2
Roof Type112
Garage Spaces2
Land Information
APNR56833
SubdivisionMedford, William
Land UseResidential
Legal DescriptionA49 MEDFORD, WILLIAM, ACRES 3.630
Census Tract950601
Assessed Land Value$134,338
Assessed Improvement Value$152,859
Assessment Year2025
About this property
Country living close to Smithville. This beautiful 3/2 home has a lot of great outdoor features ~ TWO RV spots (one has 30 amp hookup and the other has 50amp hookups), BBQ deck, workshop, hobby shop, storage bldg., dog run and multiple, large Post Oak trees for shade. Aqua Water services the house and a water well for watering animals and grass.
Investor Tools
$393,000
Estimated Property Value
$167,022Estimated Mortgage Balance
$226,433Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,358 /month
Positive
Cash Flow Estimate:
$786 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$433/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,227
$287,197
2025
$134,338
$152,859
$287,197
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,227
$287,197
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Goldwater Bank Na
Conventional
$212,000
No
First
Apr 29, 2016
May 2046
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$167,022
$207,978
55%
42%
$1,272/mo
