$418,000
NAL Estimated Property Value1404 Ne 10th St, Smithville, TX, 78957
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Cooktop, Dishwasher, Disposal, Electric Cooktop, Exhaust Fan, Electric Oven, Double Oven, Stainless Steel Appliance(s)
FlooringCarpet, Tile
Exterior
Exterior FeaturesPrivate Yard
Lot Size16,771 sqft
Building Information
Year Built1986
Stories1
Roof Type112
Garage Spaces2
Land Information
APNR18584
Lot Number6
SubdivisionS7500 - Riverdale
Land UseResidential
Legal DescriptionRIVERDALE, BLOCK 4 LOT 6 FR & 7 ACRES 0.3850
Census Tract950700
Assessed Land Value$79,493
Assessed Improvement Value$334,572
Assessment Year2025
About this property
Bring your qualified Buyers to view this 3/2 brick home with 2 living areas, formal DR and office. Detached garage / workshop and fenced in back yard with beautiful trees. New interior paint, new carpet in bedrooms, kitchen was updated approx 5 yrs ago, HVAC replaced in 2019, metal roof approx 10yo. Front entrance courtyard with lockable gate. Backyard patio is partially covered and in the open area is a built-in firepit. Detached 2 car garage with an attached workshop. Mature trees provide plenty of shade in the backyard.
Investor Tools
$418,000
Estimated Property Value
$0Estimated Mortgage Balance
$418,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,982 /month
Positive
Cash Flow Estimate:
$994 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$426/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,028
$414,065
2025
$79,493
$334,572
$414,065
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,028
$414,065
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$433,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
N/A
+$2,088/mo
6.0%
