$139,000
NAL Estimated Property Value1217 N Clements Street, Gainesville, TX, 76240
$150,682 ARV
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Gas Cooktop, Plumbed For Ice Maker, Gas Water Heater
FlooringLaminate, Wood
Exterior
Lot Size5,998 sqft
Building Information
Year Built1946
Roof Type105
Garage Spaces1
Land Information
APN12288
Lot Number5
SubdivisionErnwood Addn
Land UseResidential
Legal DescriptionERNWOOD ADDN; BLOCK E; LOT 5
Census Tract000600
Assessed Land Value$24,420
Assessed Improvement Value$106,128
Assessment Year2025
Investor Tools
$139,000
Estimated Property Value
$0Estimated Mortgage Balance
$139,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$150,682
Rent-to-Value Ratio: 0.72%
Rent Estimate
$834 /month
Positive
Cash Flow Estimate:
$278 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$136/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$939
$111,302
2025
$24,420
$106,128
$130,548
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2024
$939
$111,302
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$139,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,050/mo
N/A
+$1,050/mo
9.1%
