$279,000
NAL Estimated Property Value1510 Yale Street, River Oaks, TX, 76114
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven
FlooringCarpet, Laminate
Exterior
Lot Size4,112 sqft
Building Information
Year Built1935
Stories1
Land Information
APN6770-12-16-10
Lot Number16
SubdivisionCastleberry Gardens Addition
Land UseResidential
Legal DescriptionCASTLEBERRY GARDENS ADDITION BLOCK 12 LOT 16 S60'16 BLK 12
Census Tract110500
Assessed Land Value$24,690
Assessed Improvement Value$197,543
Assessment Year2025
About this property
EVERYTHING IS BRAND NEW!!! THIS IS A MUST SEE!!! WHOLE HOUSE HAS BEEN COMPLETELY RE-DONE. 3-2 WITH OPEN KITCHEN TO FAMILY ROOM. LARGE BEDROOMS,HUGE CLOSETS. YOUR BUYERS WILL FALL IN LOVE!!! HURRY, THIS HOME WILL NOT LAST!!! SQUARE FOOTAGE IS APPROX. OWNER WILL PUT IN CLOSET IN 3RD BEDROOM IF NEEDED.
Investor Tools
$279,000
Estimated Property Value
$136,588Estimated Mortgage Balance
$142,412Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,674 /month
Positive
Cash Flow Estimate:
$558 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$431/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,772
$222,233
2025
$24,690
$197,543
$222,233
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,772
$222,233
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Direct Mortgage Llc
Unknown
$159,065
No
First
Apr 12, 2019
May 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$136,588
$142,412
51%
49%
$954/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$954/mo
+$973/mo
8.3%
