Last 24 Hours
$396,366
NAL Estimated Property Value118 Masterson Road Street, Arcola, TX, 77583
Off Market
4 Beds
4 Bath
3,053 Sq Ft
Single Family Residence
$75.34 / sqft
Built in 2017Property Lead Type:
High Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 3
Indoor Fireplace
Garage Available
Heating Central
CoolingExterior
Lot Size9,882 sqft
Building Information
Year Built2016
Garage Spaces2
Land Information
APN5850-00-001-0400-907
Lot Number4
SubdivisionPinedale Manor
Land UseResidential
Legal DescriptionPINEDALE MANOR, BLOCK 1, LOT 4
Census Tract674506
Assessed Land Value$77,000
Assessed Improvement Value$319,366
Assessment Year2025
About this property
This is a beautiful home, located off Hwy 6 near 288 South. This 2 story all brick home comes with many exciting features including a built in aquarium, spacious game room, secret hidden rooms and so much more. It is very spacious with 4 bedrooms and 3.5 baths . This home is a must see.
Investor Tools
$396,366
Estimated Property Value
$196,904Estimated Mortgage Balance
$199,462Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,378 /month
Positive
Cash Flow Estimate:
$793 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$436/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,249
$396,366
2025
$77,000
$319,366
$396,366
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,249
$396,366
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Fha
$225,834
Yes
First
Nov 26, 2019
Dec 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$196,904
$199,462
50%
50%
$1,354/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,354/mo
+$872/mo
6.7%
12.4%