$278,000
NAL Estimated Property Value1204 E Warren Ave, Victoria, TX, 77901
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size12,031 sqft
Building Information
Year Built1942
Stories2
Roof Type105
Land Information
APN57100-007-01500
Lot Number15-16
SubdivisionWill Rogers Terrace
Land UseResidential
Legal DescriptionWILL ROGERS TERRACE, BLOCK 7, LOT 15 & 16
Census Tract000601
Assessed Land Value$22,500
Assessed Improvement Value$190,840
Assessment Year2025
About this property
FULLY REHABBED.. PRICE INCREASDED!! ALL OFFERS WELCOMED!! INVESTORS WELCOMED!! 2 OF THE UNITS ARE TENTATED! LOOKING TO FOR THAT RESIDUAL INCOME.. WARREN PROPERTY IS THE ONE!! 2UNITS WITH 3BEDROONS..2UNITS WITH 2BEDROOMS. PLAYGROUND WALKING DISTANCE.. AGENTS..SERIOUS BUYERS PLEASE SELLER HAS COMPLETED...FULL REHAB !!! SO GET IN WHILE YOU CAN !!!!
Investor Tools
$278,000
Estimated Property Value
$152,438Estimated Mortgage Balance
$125,562Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,668 /month
Positive
Cash Flow Estimate:
$556 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$466/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,208
$213,340
2025
$22,500
$190,840
$213,340
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,208
$213,340
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Plaza Home Mortgage Inc
Conventional
$154,700
No
First
Jul 9, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$152,438
$125,562
45%
55%
$928/mo
