$231,000
NAL Estimated Property Value116 Moccasin Bend Dr, Smithville, TX, 78957
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
FlooringCarpet, Laminate
Exterior
Exterior FeaturesNone
Lot Size13,329 sqft
Building Information
Year Built2003
Stories1
Roof Type105
Land Information
APNR16913
Lot Number179
SubdivisionS6474 - Lake Thunderbird Sec 4
Land UseResidential
Legal DescriptionLAKE THUNDERBIRD SEC 4 LOT 179
Census Tract950602
Assessed Land Value$50,518
Assessed Improvement Value$141,974
Assessment Year2025
About this property
This adorable cottage is 1238 square feet that consist of 3 bedrooms / 2 baths and sits on a full acre ( 3 lots). Home is made from steel frame and hardi -plank for years of maintenance free living ~ Nice garden area and plenty of room to play !Restrictions: Yes
Investor Tools
$231,000
Estimated Property Value
$124,679Estimated Mortgage Balance
$106,321Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,386 /month
Positive
Cash Flow Estimate:
$462 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$335/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,870
$192,492
2025
$50,518
$141,974
$192,492
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,870
$192,492
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Fha
$152,192
Yes
First
Aug 23, 2017
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$124,679
$106,321
46%
54%
$913/mo
