Last 24 Hours
$250,000
12 County Road 3541, Cleveland, TX, 77327
$263,930 ARV
On Market
Just Added
6 Beds
4 Bath
2,496 Sq Ft
Single Family Residence
$100.16 / sqft
Built in 2022Property Lead Type:
Deal ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Bedrooms 6
Bathrooms Full 4.25
Heating Central
CoolingExterior
Lot Size16,988 sqft
Building Information
Year Built2022
Stories1
Roof Type105
Land Information
APNR196625
Lot Number70
SubdivisionGrand San Jacinto, Sec 1
Land UseResidential
Legal DescriptionGRAND SAN JACINTO, SEC 1, BLOCK 2, LOT 70, ACRES .39
Census Tract700302
Assessed Land Value$56,280
Assessed Improvement Value$247,080
Assessment Year2025
About this property
Turnkey investment opportunity! All three units are currently occupied on month-to-month leases, offering immediate income and flexibility for a new owner to adjust rents or occupy a unit down the line. Perfect for investors or owner-occupants looking for cash flow from day one, with no lease-up period required.
Investor Tools
$16,320Estimated Mortgage Balance
$371,680Estimated Equity
95% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$263,929
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,328 /month
Positive
Cash Flow Estimate:
$776 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$539/month
$120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,533
$303,360
2025
$56,280
$247,080
$303,360
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,533
$303,360
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Colony Ridge Land Llc
Unknown
$17,153
No
First
Nov 14, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$16,320
$371,680
95%
4%
$103/mo
12.4%