$207,410
NAL Estimated Property Value1202 5th Avenue N, Texas City, TX, 77590
Off Market
Commercial
Highlights
Interior
AppliancesRange, Dishwasher, Refrigerator
FlooringCarpet, Vinyl
Exterior
Lot Size7,501 sqft
Building Information
Year Built2000
Stories2
Roof Type172
Garage Spaces2
Land Information
APN2435-0005-0009-000
Lot Number9
SubdivisionChelsea Manor
Land UseResidential
Legal DescriptionABST 205 J B WELLS SUR LOT 9 BLK 5 CHELSEA MANOR
Census Tract722300
Assessed Land Value$26,250
Assessed Improvement Value$181,160
Assessment Year2025
About this property
Turn Key Duplex with optimal layout, Washer/Dryer facilities in each unit along with separate Water Heaters, Washer/Dryer/Refrigerator included in sale, Vinyl plank flooring in living areas, Quartz countertops on kitchens, Spacious bedrooms throughout, Meticulously updated Bathrooms, Separately metered.
Investor Tools
$207,410
Estimated Property Value
$160,109Estimated Mortgage Balance
$47,301Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,254 /month
Positive
Cash Flow Estimate:
$418 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$267/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,171
$207,410
2025
$26,250
$181,160
$207,410
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,171
$207,410
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
A+ Fcu
Commercial
$168,000
No
First
Oct 16, 2023
Oct 2038
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$160,109
$47,301
22%
77%
$1,008/mo
