$304,000
NAL Estimated Property Value18103 Easy St, Jonestown, TX, 78645
$336,338 ARV
Off Market
Property Lead Type:
BankruptcyOff-Market ListARV FlipAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Microwave, Free-Standing Range, Stainless Steel Appliance(s)
FlooringVinyl
Exterior
Lot Size10,916 sqft
Building Information
Year Built1996
Stories1
Roof Type105
Land Information
APN01845804070000
Lot Number72
SubdivisionGregg Point
Land UseResidential
Legal DescriptionLOT 72 GREGG POINT
Census Tract037600
Assessed Land Value$59,815
Assessed Improvement Value$178,200
Assessment Year2025
About this property
Completely renovated home, just 8 doors from LCRA permitted marina (to be built) on lake travis. Everything is new in this home including, kitchen, bathrooms, roof shingles, flooring, stainless steel appliances, HVAC system, lighting & hardware. Large master bedroom with huge walk in closet is a rare find. LCRA inspected and approved septic system. With USDA 100% financing this home is cheaper than rent. With nothing down on approved credit payments will be approximately $1,250 per month.Restrictions: Yes
Investor Tools
$304,000
Estimated Property Value
$173,478Estimated Mortgage Balance
$131,327Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$336,337
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,824 /month
Positive
Cash Flow Estimate:
$608 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$212/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,025
$130,001
2025
$59,815
$178,200
$238,015
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,025
$130,001
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Keller Mortgage Llc
Unknown
$205,257
No
First
Jul 16, 2018
Aug 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$173,478
$148,522
46%
57%
$1,231/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,170/mo
$1,231/mo
+$939/mo
8.6%
