$157,000
NAL Estimated Property Value123 Azalea Drive, Brownwood, TX, 76801
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave, Plumbed For Ice Maker, Electric Water Heater
FlooringCarpet, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size3,929 sqft
Building Information
Year Built1996
Garage Spaces1
Land Information
APN70202
Lot Number123
SubdivisionTanglewood Gardens
Land UseResidential
Legal DescriptionTANGLEWOOD GARDENS, LOT 123
Census Tract950900
Assessed Land Value$4,120
Assessed Improvement Value$135,940
Assessment Year2025
About this property
Home sits inside the Tanglewood Gardens 55 and up Community. This is a 2 bedroom, 2 full baths, 1 car garage duplex. The homes has an extra room that can be used as a office or craft room. The home offers an open concept living, dining and kitchen and is move in ready. The community is peaceful and relaxing. The monthly HOA cover the cost of water, sewer and trash and responsible for yard maintenance, exterior paint and repairs.
Investor Tools
$157,000
Estimated Property Value
$115,142Estimated Mortgage Balance
$41,858Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$942 /month
Positive
Cash Flow Estimate:
$314 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$172/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,275
$140,060
2025
$4,120
$135,940
$140,060
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,275
$140,060
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Fha
$120,772
Yes
First
Jul 6, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$115,142
$41,858
26%
73%
$762/mo
