$153,000
NAL Estimated Property Value1224 Road 5014, Cleveland, TX, 77327
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesWater Softener, Electric Oven, Microwave, Electric Cooktop, Dishwasher, Dryer, Refrigerator, Washer
FlooringLaminate
Exterior
Lot Size39,204 sqft
Building Information
Year Built2020
Stories1
Roof Type105
Land Information
APNR221782
Lot Number705
SubdivisionCamino Real, Sec 3
Land UseResidential
Legal DescriptionCAMINO REAL, SEC 3, BLOCK 12, LOT 705, ACRES .9
Census Tract700302
Assessed Land Value$75,270
Assessed Improvement Value$72,770
Assessment Year2025
About this property
Featuring a 3 Bedroom and 2 Fully renovated bathrooms, property is enclosed by a tall wooden and aluminum fence all around and gated door. Kitchen is open to living area and entrance door. Surveillance system for when you away from home and a newly installed Porch. Santa Fe community brings peace and quite for those enjoying life away from the city.
Investor Tools
$153,000
Estimated Property Value
$67,528Estimated Mortgage Balance
$85,472Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$918 /month
Positive
Cash Flow Estimate:
$306 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$248/month
$120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,212
$148,040
2025
$75,270
$72,770
$148,040
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,212
$148,040
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Colony Ridge Land Llc
Purchase Money Mortgage
$77,120
No
First
Jan 16, 2020
Feb 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$67,528
$80,512
54%
44%
$463/mo
