$289,880
NAL Estimated Property Value121 Mitsy Lane, Early, TX, 76802
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size25,300 sqft
Building Information
Year Built1975
Garage Spaces2
Land Information
APN48783
Lot Number10
SubdivisionCherry Hills
Land UseResidential
Legal DescriptionCHERRY HILLS, BLOCK 2, LOT 10
Census Tract951200
Assessed Land Value$21,510
Assessed Improvement Value$268,370
Assessment Year2025
About this property
Three bedroom, two full bath home all completely re-built on the inside. Master bedroom has 2 large walk-in closets, Laundry room is large enough to fit an extra refrigerator. One of the most desired neighborhoods with a massive 1100 sq ft shop. Seller-owner is a Realtor
Investor Tools
$289,880
Estimated Property Value
$199,302Estimated Mortgage Balance
$90,578Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,739 /month
Positive
Cash Flow Estimate:
$580 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$533/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,950
$289,880
2025
$21,510
$268,370
$289,880
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,950
$289,880
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Conventional
$221,212
No
First
Mar 31, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$199,302
$90,578
31%
69%
$1,327/mo
