$342,230
NAL Estimated Property Value1817 E Davis St, Luling, TX, 78648
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Exhaust Fan, Electric Water Heater, Free Standing Range, Disposal
FlooringTile, Wood
Exterior
Exterior FeaturesExterior Steps, Rain Gutters
Lot Size28,314 sqft
Building Information
Year Built1950
Stories1
Garage Spaces4
Land Information
APN0500018-118-000-00
SubdivisionMorris, Spencer
Land UseResidential
Legal DescriptionA018 MORRIS, SPENCER, ACRES .65
Census Tract960701
Assessed Land Value$50,110
Assessed Improvement Value$292,120
Assessment Year2025
About this property
Updated move-in ready 4 bedroom, 2 bath home on the edge of town. Large lot that is 0.65 acres. 2 car garage, plus nice storage space and a 20' X 20' workshop in back. Wood floors through most of the home and hard tile in the "wet" areas. Nice trees, oversized concrete driveway with a basketball area. Covered front porch. Granite counters throughout, stainless appliances in the kitchen and a nice breakfast bar. Ring doorbell and multi camera system included. Smart thermostat & garage door opener.Restrictions: Yes
Investor Tools
$342,230
Estimated Property Value
$320,824Estimated Mortgage Balance
$342,230Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,053 /month
Positive
Cash Flow Estimate:
$684 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$648/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,067
$342,230
2025
$50,110
$292,120
$342,230
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,067
$342,230
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Us Bank Na
Conventional
$339,500
No
First
May 15, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$320,824
$21,406
6%
94%
$2,036/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,987/mo
$2,036/mo
$-49/mo
7.0%
