$86,000
NAL Estimated Property Value206 W 4th Street, Idalou, TX, 79329
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesNone, Gas Water Heater
FlooringVinyl
Exterior
Exterior FeaturesPrivate Yard
Lot Size2,500 sqft
Building Information
Year Built1962
Roof Type105
Land Information
APNR48482
Lot Number125
SubdivisionRoss
Land UseResidential
Legal DescriptionROSS BLK 1 W50'OF L 12
Census Tract010102
Assessed Land Value$3,000
Assessed Improvement Value$51,559
Assessment Year2025
About this property
Charming and updated 2 bedroom, 1 bathroom home located in Idalou ISD. This move in ready property features modern and fresh exterior paint. Inside you will find vinyl flooring throughout, a bright living area with a modern accent wall, and an updated kitchen with stylish cabinetry, modern hardware, and ample storage. The bathroom includes a walk in shower and updated fixtures. The backyard includes a storage shed. Great option for first time home buyers or investors looking for a low maintenance property in a desirable school district.
Investor Tools
$86,000
Estimated Property Value
$92,561Estimated Mortgage Balance
$86,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$522 /month
Positive
Cash Flow Estimate:
$174 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$132/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,160
$54,559
2025
$3,000
$51,559
$54,559
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,160
$54,559
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
T2 Financial Llc
Usda
$92,828
Yes
First
Mar 20, 2026
Apr 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$92,561
N/A
0%
108%
$557/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,017/mo
$557/mo
+$460/mo
14.2%
