$437,520
NAL Estimated Property Value1861 E Davis St, Luling, TX, 78648
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Exhaust Fan, Microwave, Free-Standing Range, Refrigerator, Electric Water Heater
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesNone
Lot Size24.17 acres
Building Information
Year Built1960
Stories1
Garage Spaces6
Land Information
APN0701716-000-001-00
Lot Number1
SubdivisionPoehls Subd
Land UseResidential
Legal DescriptionPOEHLS SUBD, LOT 1, ACRES 24.17
Census Tract960701
Assessed Land Value$19,340
Assessed Improvement Value$418,180
Assessment Year2025
About this property
22.6 Acres on the edge of town. Beautiful ag exempt property with lots of wildlife. Room for your animals! Pond stocked with catfish. Nicely updated 4 bedroom, 2 bath home with an in-ground pool. 2,614 Sq Ft/CAD. Open kitchen / living dining area and breakfast bar. Sprinkler system around house. Covered front porch and relaxing back patio overlooking the pool. Barn with chicken coop and working pens for your cattle. City water plus a private water well.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$437,520
Estimated Property Value
$301,450Estimated Mortgage Balance
$136,070Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,940 /month
Positive
Cash Flow Estimate:
$980 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$749/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,804
$437,520
2025
$19,340
$418,180
$834,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,804
$437,520
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$340,000
No
First
Jul 21, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$301,450
$136,070
31%
69%
$2,039/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,987/mo
$2,039/mo
$-52/mo
5.4%
