Last 24 Hours
$107,000
NAL Estimated Property Value1203 N Walnut St, Brady, TX, 76825
Off Market
3 Beds
2 Bath
995 Sq Ft
$33.42 / sqft
Built in 1948Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms 2AppliancesMicrowave
FlooringLaminate, Wood
Exterior
Exterior FeaturesStorage
Lot Size5,009 sqft
Building Information
Year Built1948
Garage Spaces1
Land Information
APN20935
Land UseResidential
Legal Description7 61CROTHERS
Census Tract950300
Assessed Land Value$9,100
Assessed Improvement Value$59,090
Assessment Year2025
About this property
EXCELLENT INVESTMENT OPPORTUNITY - This 2-bedroom, 2-bath frame home needs some repairs, but will make an outstanding rental or fix-and-flip property. There is a bonus room in the back. If a window is added to the outside, this room could serve as a 3rd bedroom. The home has central heat and air, hardwood floors in many rooms, wood fencing, 1-car attached garage, and a storage building in the back. The central heat unit is in the attic. I am uncertain if it is gas or electric. The home is being sold as is.
Investor Tools
$107,000
Estimated Property Value
$120,813Estimated Mortgage Balance
$107,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$642 /month
Positive
Cash Flow Estimate:
$214 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$102/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$685
$68,190
2025
$9,100
$59,090
$68,190
No
Tax History
Year
Tax Paid
Assessed Value
2025
$685
$68,190
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Neighbors Bank
Usda
$123,737
Yes
First
Dec 10, 2024
Jan 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$120,813
N/A
0%
113%
$742/mo
12.4%