$237,000
NAL Estimated Property Value128 W Lemon St, Saginaw, TX, 76179
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Microwave, Refrigerator
FlooringVinyl
Exterior
Lot Size12,415 sqft
Building Information
Year Built1958
Stories1
Garage Spaces1
Land Information
APN19190--1
Lot Number1
SubdivisionHosea Addition
Land UseResidential
Legal DescriptionHOSEA ADDITION LOT 1
Census Tract114015
Assessed Land Value$55,000
Assessed Improvement Value$166,174
Assessment Year2025
About this property
Beautifully renovated 2bedroom 2 bath with additional rooms for office. Over sized corner lot, detached garage and tornado shelter. New water heater, refrigerator and stove appliances included. Home is located in well established neighborhood and its part of Saginaw ISD. Truly lovely home, come see.
Investor Tools
$237,000
Estimated Property Value
$210,215Estimated Mortgage Balance
$26,785Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,734 /month
Positive
Cash Flow Estimate:
$578 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$483/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,607
$221,174
2025
$55,000
$166,174
$221,174
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,607
$221,174
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Red Diamond Home Loans Llc
Conventional
$224,000
No
First
Jan 26, 2023
Feb 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$210,215
$26,785
11%
89%
$1,343/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$1,343/mo
+$1,367/mo
13.7%
