$241,000
NAL Estimated Property Value208 N Wood Street, Cleburne, TX, 76033
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size5,336 sqft
Building Information
Year Built2019
Garage Spaces2
Land Information
APN126.2800.36820
Lot Number15
Land UseResidential
Legal DescriptionLOT 15 BLK 648 ORIGINAL CLEBURNE
Census Tract131100
Assessed Land Value$39,000
Assessed Improvement Value$164,367
Assessment Year2025
About this property
New construction in Cleburne. Almost complete, estimated completion date construction October 15th * Built by Ray Otten. 3 bedrooms, 2 baths, 2 car garage. One living area and breakfast nook. Covered patio. Interior lot. Minutes from shopping, restaurants and movie theatre. Nestled in Original Cleburne neighborhood! 1348 square feet. Brick, stone and wood exterior. All electric. Lovely vinyl plank flooring. One story. See floor plan and survey on NTREIS
Investor Tools
$241,000
Estimated Property Value
$141,470Estimated Mortgage Balance
$99,530Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,446 /month
Positive
Cash Flow Estimate:
$482 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$478/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,534
$203,367
2025
$39,000
$164,367
$203,367
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,534
$203,367
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Bank Financial
Fha
$161,909
Yes
First
Dec 2, 2019
Jan 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$141,470
$99,530
41%
59%
$971/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$971/mo
+$485/mo
7.2%
