$147,000
NAL Estimated Property Value207 Gray St, Henderson, TX, 75652
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesElectric Water Heater
Exterior
Lot Size7,701 sqft
Building Information
Year Built1979
Garage Spaces1
Land Information
APN12724
Lot Number4
Land UseResidential
Legal DescriptionLT 4 BLK 312A WEST VIEW
Census Tract950800
Assessed Land Value$18,000
Assessed Improvement Value$107,260
Assessment Year2024
About this property
This 3BD/1.5BA is located in an established neighborhood and is convenient to downtown shopping and all the things. There is a covered patio in the back with a fenced in backyard. This home is priced to sell and will not last long.
Investor Tools
$147,000
Estimated Property Value
$98,239Estimated Mortgage Balance
$48,761Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$882 /month
Positive
Cash Flow Estimate:
$294 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$234/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,073
$125,260
2024
$18,000
$107,260
$125,260
No
Tax History
Year
Tax Paid
Assessed Value
2022
$2,073
$125,260
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Bank
Commercial
$100,000
No
First
May 2, 2025
May 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$98,239
$48,761
33%
67%
$600/mo
