$167,000
NAL Estimated Property Value1354 Road 5102 I, Cleveland, TX, 77327
$216,854 ARV
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size10,019 sqft
Building Information
Garage Spaces2
Land Information
APNR254314
Lot Number7105
SubdivisionSanta Fe, Sec 8
Land UseVacant Land
Legal DescriptionSANTA FE, SEC 8, BLOCK 139, LOT 7105, ACRES 0.2300
Census Tract700302
Assessed Land Value$41,240
Assessment Year2025
About this property
Come out and see this beautiful recently built 3-bedroom, 2-bathroom home that has so much to offer! The home offers a beautiful layout with an open floor plan, and 9" ceilings throughout the home. The kitchen boasts granite countertops, large cabinets with an espresso finish, and under-cabinet lighting. This home comes loaded with energy features such as a 16-SHEER HVAC system, Low-E windows, blown insulation, and much more. Double-wide driveway plus a two-car garage. Extra-long driveway to park with plenty of space to park up to 6 vehicles.
Investor Tools
$167,000
Estimated Property Value
$38,884Estimated Mortgage Balance
$128,116Estimated Equity
76% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$216,854
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,050 /month
Positive
Cash Flow Estimate:
$350 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$133/month
$120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$761
$41,240
2025
$41,240
N/A
$41,240
No
Tax History
Year
Tax Paid
Assessed Value
2024
$761
$41,240
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Colony Ridge Land Llc
Purchase Money Mortgage
$42,500
No
First
Nov 27, 2021
Dec 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$38,884
$128,116
76%
23%
$255/mo
