$199,000
129 Athena WAY, Jarrell, TX, 76537
On Market
Property Lead Type:
BankruptcyAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Free Standing Electric Range, Disposal, Microwave, Refrigerator
FlooringCarpet
Exterior
Exterior FeaturesPrivate Yard
Building Information
Year Built2019
Stories1
Garage Spaces2
Land Information
APNR-11-8014-0002-0088A
Land UseResidential
Legal DescriptionC507 - SONTERRA 2 CONDO, UNIT 88A, 0.18% COMMONAREA INTEREST
Census Tract021601
Assessed Land Value$59,430
Assessed Improvement Value$158,681
Assessment Year2025
About this property
Welcome to 129 Athena Way in Jarrell! This 2019 build includes over $25k of solar panels that are completely paid off. 3 bedrooms with 2 full baths and an attached 2-car garage. This is one of the best lots in the neighborhood, with no neighbors on the left or back side of the house, for maximum privacy. Granite counters, stainless appliances, well-maintained and ready for another owner who loves low electricity bills!
Investor Tools
$154,510Estimated Mortgage Balance
$63,601Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,309 /month
Positive
Cash Flow Estimate:
$436 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$613/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,260
$218,111
2025
$59,430
$158,681
$218,111
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,260
$218,111
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rflf 4 Llc
Commercial
$156,100
No
First
Sep 18, 2025
Oct 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$154,510
$63,601
29%
71%
$936/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,990/mo
$1,236/mo
+$754/mo
10.9%
