$292,052
NAL Estimated Property Value124 Green Jay Dr, Jarrell, TX, 76537
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range, Electric Water Heater
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesNone
Building Information
Year Built2019
Stories1
Garage Spaces2
Land Information
APNR-11-8025-122D-0014
Lot Number14
Land UseResidential
Legal DescriptionS11990 - SONTERRA WEST SEC 12 PH 2, BLOCK D, LOT 14
Census Tract021601
Assessed Land Value$62,000
Assessed Improvement Value$230,052
Assessment Year2025
About this property
Corner lot beauty 4 bedroom/2 bathroom Ashford model with 1,695 sqft. in the Sonterra Community! Smart home with an Alexa package! Foyer entry that leads to the open concept living area. Kitchen is open to family room and is equipped with stainless steel appliances! Master bathroom consist of double vanity and large walk in closet. Covered patio and spacious backyard! $5000 lot premium and 2'' faux wood blinds!
Investor Tools
$292,052
Estimated Property Value
$175,734Estimated Mortgage Balance
$116,685Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,752 /month
Positive
Cash Flow Estimate:
$584 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$585/month
$24/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,558
$292,052
2025
$62,000
$230,052
$292,052
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,558
$292,052
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Conventional
$199,438
No
First
Mar 12, 2020
Apr 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$175,734
$116,318
39%
60%
$1,196/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,300/mo
$1,220/mo
+$1,080/mo
9.5%
