$159,900
$165,000
1203 Zeola St, Longview, TX, 75604
$207,870 ARV
On Market
Price Drop
Property Lead Type:
Must-SellAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Oven, Refrigerator, Gas Water Heater, Gas Range
FlooringHardwood, Tile
Exterior
Lot Size10,877 sqft
Building Information
Year Built1966
Stories1
Roof Type109
Garage Spaces2
Land Information
APN6760000003-010-00-02
Lot Number10
SubdivisionStewart
Land UseResidential
Legal DescriptionLT 10 BLK 3 (NCB 2031) STEWART
Census Tract000502
Assessed Land Value$25,500
Assessed Improvement Value$174,630
Assessment Year2025
About this property
Well maintained older home with lots of space. Original hardwood floors in most of the home. Kitchen is large with area for a table. Side door entrance off kitchen leads to fenced backyard. Roof is 8 years old. Large sized bedrooms. Large mature tree that shades majority of the backyard. Small storage shed in fenced backyard.
Investor Tools
$120,817Estimated Mortgage Balance
$80,238Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$207,870
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,201 /month
Positive
Cash Flow Estimate:
$400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$230/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,763
$200,130
2025
$25,500
$174,630
$200,130
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,763
$200,130
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Interlinc Mortgage Services Llc
Fha
$132,554
Yes
First
Sep 29, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$120,817
$90,183
42%
60%
$795/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,450/mo
$795/mo
+$655/mo
8.7%
