$276,000
NAL Estimated Property Value1505 Terry Dr, Slaton, TX, 79364
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size9,600 sqft
Building Information
Year Built1976
Roof Type114
Garage Spaces2
Land Information
APNR137698
Lot Number300
SubdivisionRussell
Land UseResidential
Legal DescriptionRUSSELL BLK 5 L 30 & E10'OF 29
Census Tract010601
Assessed Land Value$4,000
Assessed Improvement Value$256,633
Assessment Year2025
About this property
Sold before issue
Investor Tools
$276,000
Estimated Property Value
$204,012Estimated Mortgage Balance
$71,988Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,656 /month
Positive
Cash Flow Estimate:
$552 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$410/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,545
$260,633
2025
$4,000
$256,633
$260,633
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,545
$260,633
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank
Fha
$220,924
Yes
First
Apr 5, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$204,012
$71,988
26%
74%
$1,325/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,220/mo
$1,325/mo
$-105/mo
5.3%
