$235,580
NAL Estimated Property Value120 Swanson Drive, Josephine, TX, 75173
$258,591 ARV
Off Market
Property Lead Type:
BankruptcyOff-Market ListDeal ListARV FlipAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Lot Size10,019 sqft
Building Information
Year Built1955
Stories1
Roof Type105
Land Information
APNR-1016-000-001B-1
Lot Number1B
SubdivisionYeatts Addition (Cjo)
Land UseResidential
Legal DescriptionYEATTS ADDITION (CJO), LOT 001B
Census Tract031201
Assessed Land Value$80,000
Assessed Improvement Value$155,580
Assessment Year2025
About this property
SUBSTANTIAL PRICE DROP!!!! Great looking starter home! This home has been updated throughout. Welcoming open concept in the living area and kitchen. Great looking wood floors with ceramic in the we areas. Comes with newer appliances, a refrigerator and built-in microwave!! Cozy dining room for some fun family time. The bathroom has a dual vanity, which is always nice. This home has a large backyard for pets or great for a swingset. Your clients will be impressed with the look of this home. Don't wait too long, it won't last!!
Investor Tools
$235,580
Estimated Property Value
$94,046Estimated Mortgage Balance
$141,534Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$258,591
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,413 /month
Positive
Cash Flow Estimate:
$471 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$478/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,556
$235,580
2025
$80,000
$155,580
$235,580
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,556
$235,580
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Conventional
$108,800
No
First
Jul 19, 2019
Aug 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$94,046
$141,534
60%
40%
$653/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$653/mo
+$1,319/mo
10.0%
