$204,150
NAL Estimated Property Value1809 Belmont Street, Mesquite, TX, 75149
Off Market
Property Lead Type:
Off-Market ListHigh EquityVacant Homes
Highlights
Interior
AppliancesNone
FlooringCarpet, Wood
Exterior
Lot Size7,500 sqft
Building Information
Year Built1955
Stories1
Roof Type105
Garage Spaces1
Land Information
APN38138500380260000
Lot Number26
SubdivisionNorthridge
Land UseResidential
Legal DescriptionNORTHRIDGE ESTATES 3 BLK 38 LT 26 60X125 INT202200054200 DD02172022 CO-DC 1385003802600 1CM13850038
Census Tract017703
Assessed Land Value$75,000
Assessed Improvement Value$129,150
Assessment Year2025
About this property
Back on the market. Buyer backed out didn't give a reason. Become the proud owner of this cozy 3 Bedroom, brick home with original hardwood floors and a big backyard. Located in a quiet neighborhood with easy access to hwy. 80 and 635 very close to shopping and schools.
Investor Tools
$204,150
Estimated Property Value
$166,989Estimated Mortgage Balance
$37,161Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,225 /month
Positive
Cash Flow Estimate:
$408 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$465/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,565
$204,150
2025
$75,000
$129,150
$204,150
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,565
$204,150
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Austin Capital Bank Ssb
Conventional
$181,500
No
First
Feb 17, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,989
$37,161
18%
82%
$1,089/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,089/mo
+$883/mo
11.6%
