$360,557
NAL Estimated Property Value209 Don Dr, Jarrell, TX, 76537
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave
FlooringCarpet, Tile
Exterior
Exterior FeaturesNone
Lot Size8,538 sqft
Building Information
Year Built2018
Stories1
Garage Spaces2
Land Information
APNR-11-3075-000L-0020
Lot Number20
Land UseResidential
Legal DescriptionS11007 - HOME PLACE AT JARRELL (2ND AMD), BLOCK L, LOT 20, ACRES 0.196
Census Tract021603
Assessed Land Value$80,000
Assessed Improvement Value$280,557
Assessment Year2025
About this property
4 BedroomThis builder pays attention to details and curb appeal. This home features an open floor plan, fireplace, and a gorgeous kitchen. Custom ceilings & fireplace make this home worth seeing. Must see master bath. Make your appointment today Sprinkler Sys:Yes
Investor Tools
$360,557
Estimated Property Value
$209,587Estimated Mortgage Balance
$150,970Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,163 /month
Positive
Cash Flow Estimate:
$721 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$680/month
$120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,352
$360,557
2025
$80,000
$280,557
$360,557
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,352
$360,557
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Eagle Home Mortgage Llc
Conventional
$243,000
No
First
Jun 13, 2019
Jul 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$209,587
$150,970
41%
58%
$1,457/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,990/mo
$1,577/mo
+$413/mo
6.6%
