$429,270
NAL Estimated Property Value1306 Madeline Street, Commerce, TX, 75428
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringConcrete
Exterior
Lot Size25,801 sqft
Building Information
Year Built2015
Stories1
Garage Spaces2
Land Information
APN5074-0010-0060-31
Lot Number6
SubdivisionSullivan Addition Phase I Replat
Land UseReal Land/Res Single Family Subdivisions
Legal DescriptionS5074 SULLIVAN ADDITION PHASE I REPLAT BLK 1 LOT 6 ACRES .5923 (REPLAT)
Census Tract960600
Assessed Land Value$76,110
Assessed Improvement Value$353,160
Assessment Year2025
About this property
Custom designed and built home on oversized lot in Commerce. Home features 40 x 60 shop with electric and plumbed for bathroom. Home could be used as 3 or 4 bedrooms or use one for a home office. Open floor plan. Spacious kitchen with double ovens and island. Concrete floors throughout. Plenty of room in backyard for play equipment or making outdoor living area.
Investor Tools
$429,270
Estimated Property Value
$336,104Estimated Mortgage Balance
$93,166Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,576 /month
Positive
Cash Flow Estimate:
$859 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$970/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,492
$429,270
2025
$76,110
$353,160
$429,270
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,492
$429,270
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Navy Fcu
Va
$365,990
Yes
First
Jan 19, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$336,104
$93,166
21%
78%
$2,195/mo
