$336,000
NAL Estimated Property Value13111 Fm 822, Edna, TX, 77957
$436,800 ARV
Off Market
Property Lead Type:
ARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Electric Cooktop, Dishwasher
Exterior
Lot Size1.04 acres
Building Information
Year Built2002
Land Information
APNR29342
SubdivisionJesse Richards Survey Abs-
Land UseResidential
Legal DescriptionA5255 RICHARDS, JESSE, ACRES 1.04
Census Tract950200
Assessed Land Value$18,200
Assessed Improvement Value$213,230
Assessment Year2025
Investor Tools
$336,000
Estimated Property Value
$243,008Estimated Mortgage Balance
$92,992Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$436,800
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,016 /month
Positive
Cash Flow Estimate:
$672 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$329/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,263
$231,430
2025
$18,200
$213,230
$231,430
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,263
$231,430
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Union Home Loans
Stand Alone First / Home Equity First Lien
$261,250
No
First
Aug 29, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$243,008
$235,992
49%
72%
$1,567/mo
