$175,526
NAL Estimated Property Value1602 N Brazos Ave, Cleburne, TX, 76031
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Microwave
Exterior
Lot Size10,650 sqft
Building Information
Year Built1953
Land Information
APN126.2970.00090
Lot Number1
Land UseResidential
Legal DescriptionLOT 1 BLK 6 RICES SUBDIVISION AKA LOT 1 BLK 669 MORGANS SECOND ADDN
Census Tract130900
Assessed Land Value$43,000
Assessed Improvement Value$132,526
Assessment Year2025
About this property
COMPLETELY REMODELED HOME IN CLEBURNE! This home has been updated with ALL NEW HVAC, roof, windows, siding, paint (inside and out), cabinets, wood flooring, carpet, tile, stainless steel appliances, light fixtures, plumbing fixtures and more! Large living room and dining area and a kitchen with new butcher block countertops, subway tile backsplash and plenty of cabinets. New tile in the bathroom and a brand new vanity. Great size lot with a large fenced in backyard. Come buy this home before it's gone in the rapidly growing Cleburne!
Investor Tools
$175,526
Estimated Property Value
$168,132Estimated Mortgage Balance
$7,394Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,053 /month
Positive
Cash Flow Estimate:
$351 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$399/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,914
$175,526
2025
$43,000
$132,526
$175,526
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,914
$175,526
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$173,562
Yes
First
Aug 16, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$168,132
$7,394
4%
96%
$1,041/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,041/mo
+$886/mo
13.2%
