$301,000
NAL Estimated Property Value128 Hillside CV, Elgin, TX, 78621
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Water Heater, Free Standing Range, Disposal, Refrigerator
FlooringCarpet
Exterior
Exterior FeaturesNone
Lot Size11,195 sqft
Building Information
Year Built1986
Roof Type105
Land Information
APNR53594
Lot Number16
SubdivisionS6210 - Hillside Sub Sec 1
Land UseResidential
Legal DescriptionHILLSIDE SUB SEC 1, LOT 16, ACRES 0.2571
Census Tract950201
Assessed Land Value$130,920
Assessed Improvement Value$100,835
Assessment Year2025
About this property
Duplex for Sale walking distance to downtown Elgin! Side B has long term tenants (2/1 single level- 795 sq.ft) and has new AC and fence. Rented at $810/mo. Side A (2/1 - 896 sq.ft - beds are up, living and kitchen down) is occupied month-to-month at $900/mo. Has new water heater. Both could be mildly updated and rented between $950-1100. Great as a personal purchase or investment.
Investor Tools
$301,000
Estimated Property Value
$258,020Estimated Mortgage Balance
$42,980Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,806 /month
Positive
Cash Flow Estimate:
$602 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$606/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,770
$231,755
2025
$130,920
$100,835
$231,755
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,770
$231,755
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Fha
$276,892
Yes
First
Aug 9, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$258,020
$42,980
14%
86%
$1,661/mo
