$384,000
NAL Estimated Property Value1120 Rs County Road 3220, Emory, TX, 75440
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Double Oven, Electric Cooktop, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate, Wood
Exterior
Lot Size2.89 acres
Building Information
Year Built1954
Garage Spaces2
Land Information
APN30096
Land UseResidential
Legal DescriptionA0202 STOVALL JAMES B ACRES 2.894
Census Tract950101
Assessed Land Value$43,410
Assessed Improvement Value$143,318
Assessment Year2025
About this property
LAKE LIVING! Perfect home for a fishing retreat with a leaseback on the prestigious LAKE FORK. Property has a ton of potential with many major updates already finished. Owner replaced roof, all of the HVAC system, brand new insulation in the attic, paint, and much more! The kitchen features an island bar for family entertaining. Property has wild hog and a lot of deer to hunt. Great home for outdoor activities or just to sit back and enjoy nature. There is a small dock for fishing on the WORLD FAMOUS BASS LAKE OF TEXAS!
Investor Tools
$384,000
Estimated Property Value
$89,204Estimated Mortgage Balance
$294,796Estimated Equity
76% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,304 /month
Positive
Cash Flow Estimate:
$768 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$286/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,515
$186,728
2025
$43,410
$143,318
$186,728
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,515
$186,728
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust
Conventional
$100,000
No
First
Oct 16, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$89,204
$294,796
76%
23%
$600/mo
