$294,000
NAL Estimated Property Value13107 Louise St, Stafford, TX, 77477
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size11,347 sqft
Building Information
Year Built1967
Stories1
Roof Type105
Garage Spaces4
Land Information
APN8450-03-000-4800-910
Lot Number48
SubdivisionVaccaro Manor Sec 3
Land UseResidential
Legal DescriptionVACCARO MANOR SEC 3, LOT 48, ACRES 0.249
Census Tract671800
Assessed Land Value$27,950
Assessed Improvement Value$184,681
Assessment Year2025
About this property
Great opportunity to own a home that is centrally located. Needs work and updating. Being sold as is. Possibilities for this home are endless with an additional 2 car garage on the back of the property. Home is being sold as is. Inspection report attached.
Investor Tools
$294,000
Estimated Property Value
$150,513Estimated Mortgage Balance
$143,487Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,764 /month
Positive
Cash Flow Estimate:
$588 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$260/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,646
$212,631
2025
$27,950
$184,681
$212,631
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,646
$212,631
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Top One Mortgage
Conventional
$169,414
No
First
Aug 20, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$150,513
$149,487
49%
51%
$1,016/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,070/mo
$1,016/mo
+$1,054/mo
8.4%
