$169,000
NAL Estimated Property Value202 S Washington St, Cleburne, TX, 76031
$219,700 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesGas Oven, Vented Exhaust Fan
FlooringLaminate
Exterior
Lot Size9,888 sqft
Building Information
Year Built1940
Land Information
APN126.2800.19060
Lot Number3R
Land UseResidential
Legal DescriptionLOT 3R BLK 349 ORIGINAL CLEBURNE
Census Tract130900
Assessed Land Value$43,000
Assessed Improvement Value$122,232
Assessment Year2025
About this property
Sitting on a large corner lot this house has been well cared for by the same owner for over 25 years. As soon as you drive up you will be taken back by the huge trees and well cared for yard. The curb appeal is just gorgeous. Featuring 3 bed rooms and one bath you will feel so comfortable and cozy in your new home. The backyard is overlooked by a huge covered porch with a storage shed and carport. Call today to make your appointment to see your new home.
Investor Tools
$169,000
Estimated Property Value
$141,467Estimated Mortgage Balance
$27,533Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$219,700
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,014 /month
Positive
Cash Flow Estimate:
$338 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$394/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,888
$165,232
2025
$43,000
$122,232
$165,232
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,888
$165,232
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank Na
Commercial
$150,480
No
First
Feb 25, 2023
Jan 2043
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$141,467
$27,533
16%
84%
$903/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$903/mo
+$1,024/mo
13.7%
