$314,077
NAL Estimated Property Value144 Independence Ave, Venus, TX, 76084
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
Building Information
Year Built2007
Garage Spaces2
Land Information
APN126.4415.12200
Lot Number20
Land UseResidential
Legal DescriptionLOT 20 BLK 12 PATRIOT ESTATES PH 4
Census Tract130412
Assessed Land Value$63,000
Assessed Improvement Value$251,077
Assessment Year2025
Investor Tools
$314,077
Estimated Property Value
$249,119Estimated Mortgage Balance
$64,958Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,884 /month
Positive
Cash Flow Estimate:
$628 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$484/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,238
$314,077
2025
$63,000
$251,077
$314,077
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,238
$314,077
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City First Mortgage Services Llc
Usda
$257,575
Yes
First
Jul 16, 2024
Aug 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$249,119
$64,958
20%
79%
$1,545/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,895/mo
+$77/mo
7.5%
