Last 24 Hours
$135,000
NAL Estimated Property Value117 Meadow Ln, Early, TX, 76802
$175,500 ARV
Off Market
3 Beds
1 Bath
1,448 Sq Ft
Single Family Residence
$93.23 / sqft
Built in 1981Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 1AppliancesDishwasher
Exterior
Lot Size8,468 sqft
Building Information
Year Built1981
Land Information
APN49550
Lot Number9
SubdivisionMisty Meadows Addition
Land UseResidential
Legal DescriptionMISTY MEADOW II, LOT 9
Census Tract951200
Assessed Land Value$6,780
Assessed Improvement Value$123,530
Assessment Year2025
About this property
Charming 3 Bedroom 1 bath home located in the heart of Early and just minutes from the Middle, Elementary, and High School. The large back yard with covered patio allows plenty space to entertain the family which also includes a storage building. Ideal for a family, first time buyer, or investor. Don't miss out on this nice home located in a prime neighborhood
Investor Tools
$135,000
Estimated Property Value
$124,430Estimated Mortgage Balance
$10,570Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$175,500
Rent-to-Value Ratio: 0.72%
Rent Estimate
$810 /month
Positive
Cash Flow Estimate:
$270 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$181/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,503
$130,310
2025
$6,780
$123,530
$130,310
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,503
$130,310
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Citizens National Bank (Brownwood Tx)
Building Or Construction Loan
$125,131
No
First
Aug 29, 2025
Aug 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$124,430
$10,570
7%
92%
$963/mo
12.4%