$195,000
NAL Estimated Property Value127 Cabana Dr, Victoria, TX, 77901
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Microwave, Refrigerator
FlooringCarpet, Laminate
Exterior
Lot Size4,900 sqft
Building Information
Year Built1982
Stories1
Roof Type105
Garage Spaces2
Land Information
APN52760-006-01400
Lot Number14
SubdivisionTangerine Ii
Land UseResidential
Legal DescriptionTANGERINE II LOT 14 BLOCK 6
Census Tract001605
Assessed Land Value$26,660
Assessed Improvement Value$129,290
Assessment Year2025
About this property
Spacious three bedroom two bathroom home, near schools, shopping and church, this home is ready to lease today
Investor Tools
$195,000
Estimated Property Value
$77,266Estimated Mortgage Balance
$117,734Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,170 /month
Positive
Cash Flow Estimate:
$390 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$386/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,658
$155,950
2025
$26,660
$129,290
$155,950
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,658
$155,950
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank In Port Lavaca
Unknown
$100,000
No
First
Oct 23, 2015
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$77,266
$117,734
60%
40%
$600/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,503/mo
$600/mo
+$903/mo
9.2%
