$322,000
NAL Estimated Property Value1142 Brazos Loop, Gholson, TX, 76705
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Refrigerator
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesGarden
Lot Size11,543 sqft
Building Information
Year Built1998
Stories1
Roof Type105
Garage Spaces2
Land Information
APN240018000048005
SubdivisionGholson Samuel A-18
Land UseResidential
Legal DescriptionGHOLSON SAMUEL A-18 ACRES .265
Census Tract004202
Assessed Land Value$27,890
Assessed Improvement Value$228,784
Assessment Year2025
About this property
Brazos River frontage with amazing views. 3 bedroom 2 bath home with numerous producing fruit trees wonderfully landscaped yard with garden looking over the Brazos River. Peacefully private screened back porch for year round enjoyment. Single level home with walk in shower.
Investor Tools
$322,000
Estimated Property Value
$135,863Estimated Mortgage Balance
$186,958Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,950 /month
Positive
Cash Flow Estimate:
$650 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$347/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,555
$256,674
2025
$27,890
$228,784
$256,674
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,555
$256,674
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Summit Funding Inc
Conventional
$152,000
No
First
Nov 16, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$135,863
$190,137
58%
42%
$912/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$912/mo
+$395/mo
4.9%
