$150,000
1311 S Clements Street, Gainesville, TX, 76240
On Market
Just Added
Property Lead Type:
High EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Refrigerator
Exterior
Lot Size18,382 sqft
Building Information
Year Built1922
Roof Type105
Garage Spaces1
Land Information
APN16694
SubdivisionGainesville Addn
Land UseResidential
Legal DescriptionGAINESVILLE ADDN; BLOCK 129; TR 2; ACRES .422
Census Tract001100
Assessed Land Value$51,009
Assessed Improvement Value$84,319
Assessment Year2025
About this property
Current interest rate may be assumable. Discounted rate options and no lender fee future refinancing may be available for qualified buyers of this home
Investor Tools
$105,698Estimated Mortgage Balance
$36,302Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$900 /month
Positive
Cash Flow Estimate:
$300 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$201/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,705
$135,328
2025
$51,009
$84,319
$135,328
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2024
$1,705
$135,328
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Fha
$110,907
Yes
First
Nov 16, 2023
Dec 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$105,698
$36,302
25%
74%
$665/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,420/mo
$665/mo
+$755/mo
12.0%
