$188,000
NAL Estimated Property Value1405 Bryan, Mount Pleasant, TX, 75455
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesNone
FlooringLaminate
Exterior
Lot Size14,418 sqft
Building Information
Year Built1961
Land Information
APN14250
Lot Number15
SubdivisionHillcrest Addition
Land UseResidential
Legal DescriptionHILLCREST ADDITION BLK 5 LOT 15 0.331 AC
Census Tract950600
Assessed Land Value$12,255
Assessed Improvement Value$159,475
Assessment Year2025
About this property
Fabulous 3 bedroom 2 bath with fresh paint, new flooring, new insulation, new HVAC unit, new water heater, new roof, new ceiling fans, and new sheetrock on ceilings. Fenced backyard with 12x24 storage building with electric. Plus potential 4th bedroom or office-study.
Investor Tools
$188,000
Estimated Property Value
$166,257Estimated Mortgage Balance
$21,743Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,128 /month
Positive
Cash Flow Estimate:
$376 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$175/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,165
$171,730
2025
$12,255
$159,475
$171,730
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,165
$171,730
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Financial Services Llc
Fha
$160,047
Yes
First
Apr 11, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,257
$21,743
11%
88%
$1,074/mo
