$170,000
NAL Estimated Property Value122 Lbj Ranch Rd, Trinidad, TX, 75163
$215,748 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet, Vinyl
Building Information
Year Built1972
Roof Type105
Garage Spaces4
Land Information
APN3245-0000-6200-60
Lot Number620,621
SubdivisionKey Ranch Ests #2
Land UseResidential
Legal DescriptionLTS 620 & 621 AB 608 J PING SUR, KEY RANCH ESTATES #2, LTS 620 & 621
Census Tract950802
Assessed Land Value$18,000
Assessed Improvement Value$190,804
Assessment Year2025
About this property
BEST DEAL IN KEY RANCH!!! This house has it all! Completely remodeled! 3 bed 2 bath 1 car Carport could enclose plus city shows 600 Sq Ft approx 30X20 detached garage-workshop-Boat with Single Garage Door ALL on .69 acre with water view!! New laminate flooring, granite counters, new bathroom tile, and so much more! make an offer today. BUYER TO VERIFY ALL MEASUREMENTS, ALL SCHOOLS, AND ALL UTILITIES. SELLER IS RELATED TO THE LISTING BROKER.
Investor Tools
$170,000
Estimated Property Value
$168,951Estimated Mortgage Balance
$1,049Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$215,748
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,194 /month
Positive
Cash Flow Estimate:
$398 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$191/month
$50/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,445
$125,237
2025
$18,000
$190,804
$208,804
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,445
$125,237
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Home Mortgage Llc
Fha
$172,242
Yes
First
Apr 30, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$168,951
$1,049
0%
99%
$1,033/mo
