$252,850
NAL Estimated Property Value1125 Venus St, Cedar Hill, TX, 75104
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Range
FlooringCarpet
Exterior
Lot Size8,810 sqft
Building Information
Year Built1971
Stories1
Roof Type105
Land Information
APN16041500030130000
Lot Number13
SubdivisionSouth Hills Park 1st
Land UseResidential
Legal DescriptionSOUTH HILLS PARK 1ST INST BLK C LT 13 INT202300230341 DD11102023 CO-DC 0415000301300 4CH04150003
Census Tract016616
Assessed Land Value$50,000
Assessed Improvement Value$202,850
Assessment Year2025
About this property
Very nice remodeled 3 bedroom home that would be great for a new family. It has a new roof, new flooring, fresh paint etc. This home located on a corner lot has a large backyard that would be ideal for bar-b-ques, birthday parties and other family gatherings. A new dishwasher will be installed.
Investor Tools
$252,850
Estimated Property Value
$221,463Estimated Mortgage Balance
$31,387Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,517 /month
Positive
Cash Flow Estimate:
$506 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$589/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,809
$252,850
2025
$50,000
$202,850
$252,850
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,809
$252,850
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Affinity Llc
Fha
$231,990
Yes
First
Nov 10, 2023
Dec 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$221,463
$31,387
12%
88%
$1,391/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,360/mo
$1,391/mo
+$969/mo
11.2%
