$201,000
NAL Estimated Property Value1288 Yaupon Cove Drive, Onalaska, TX, 77360
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Free-Standing Range, Dishwasher, Oven
Exterior
Lot Size7,144 sqft
Building Information
Year Built1982
Roof Type105
Land Information
APNY0100001300
Lot Number17
SubdivisionYaupon Cove
Land UseResidential
Legal DescriptionYAUPON COVE BLK 1 LOT 17
Census Tract210301
Assessed Land Value$8,925
Assessed Improvement Value$176,601
Assessment Year2025
About this property
Tastefully updated cottage near Lake Livingston - Open Living/Dining/Kitchen 2 bedrooms and 2 bathrooms Completely updated and move in ready. Near the neighborhood boat ramp
Investor Tools
$201,000
Estimated Property Value
$157,312Estimated Mortgage Balance
$43,688Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,206 /month
Positive
Cash Flow Estimate:
$402 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$255/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,058
$185,526
2025
$8,925
$176,601
$185,526
No
Tax History
Year
Tax Paid
Assessed Value
2022
$2,058
$185,526
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Eustis Mortgage Corp
Fha
$163,975
Yes
First
Feb 2, 2024
Mar 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$157,312
$43,688
21%
78%
$984/mo
