$227,000
NAL Estimated Property Value1404 Thomas Lane, Graham, TX, 76450
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Oven, Electric Water Heater
FlooringLaminate, Tile
Exterior
Lot Size10,019 sqft
Building Information
Year Built1983
Garage Spaces2
Land Information
APN1118
Lot Number3
Land UseResidential
Legal DescriptionINDIAN TRAILS - BLK 8, LOT 3
Census Tract950600
Assessed Land Value$19,990
Assessed Improvement Value$180,960
Assessment Year2025
About this property
Updated house in great neighborhood ready to move in. Shaded backyard, open floorplan
Investor Tools
$227,000
Estimated Property Value
$146,270Estimated Mortgage Balance
$80,730Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,362 /month
Positive
Cash Flow Estimate:
$454 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$385/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,485
$200,950
2025
$19,990
$180,960
$200,950
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,485
$200,950
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texasbank
Conventional
$157,250
No
First
Aug 14, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$146,270
$80,730
35%
64%
$943/mo
