Last 24 Hours
$682,000
NAL Estimated Property Value1252 S US Highway 77 Highway, Rockdale, TX, 76567
Off Market
2 Beds
2 Bath
2,692 Sq Ft
$73.92 / sqft
Built in 1951Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 2
Bathrooms 2AppliancesDishwasher, Electric Oven
FlooringCarpet
Exterior
Exterior FeaturesNone
Lot Size1.52 acres
Building Information
Garage Spaces2
Land Information
APNR23647
Land UseResidential
Legal DescriptionA3980 THOMPSON, D.A.,1.52 ACRES
Census Tract950700
Assessed Land Value$88,160
Assessed Improvement Value$215,650
Assessment Year2025
About this property
This property is just outside of town of Rockdale and 30 minutes east of Taylor and new Samsung Factory. This home is on 1.52 acres and has an over size detached garage. The home has had multiple additions and has 2 hvac systems and a wood burning fireplace. The home has a lot of potential and officially has 2 bedrooms but there are other rooms that could be used as bedroom but no closet.
Investor Tools
$682,000
Estimated Property Value
$122,943Estimated Mortgage Balance
$559,057Estimated Equity
81% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,092 /month
Positive
Cash Flow Estimate:
$1,364 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$707/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,072
$303,810
2025
$88,160
$215,650
$303,810
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,072
$303,810
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Reverse Mortgage Usa Inc
Reverse Mortgage / Hecm
$186,000
No
First
Oct 31, 2011
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$122,943
$559,057
81%
18%
$1,116/mo
12.4%