$379,830
NAL Estimated Property Value11180 FM 1725, Cleveland, TX, 77328
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Microwave, Electric Cooktop, Free-Standing Range
FlooringVinyl
Exterior
Lot Size2 acres
Building Information
Year Built2019
Land Information
APN131964
Land UseResidential
Legal DescriptionA198 R O LUSK, TRACT 9C, TRACT 3, ACRES 2.0
Census Tract200106
Assessed Land Value$58,000
Assessed Improvement Value$321,830
Assessment Year2025
About this property
UNDER CONSTRUCTION! Be the first to live in this gorgeous 3 bedroom 2 bath home on 2 deed restricted acres in Cleveland ISD. With a split floor plan, spacious island kitchen and living room, and huge master suite with large walk in closet and en suite bath. Project is set to be completed by September, and pictures will be updates as progress continues.
Investor Tools
$379,830
Estimated Property Value
$230,346Estimated Mortgage Balance
$149,484Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,279 /month
Positive
Cash Flow Estimate:
$760 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$290/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,578
$379,830
2025
$58,000
$321,830
$379,830
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,578
$379,830
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nationstar Mortgage Llc
Fha
$257,191
Yes
First
Dec 15, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$230,346
$149,484
39%
61%
$1,542/mo
