$88,726
NAL Estimated Property Value2129 Cedar Lane 1, Athens, TX, 75751
$115,344 ARV
Off Market
Property Lead Type:
ARV FlipHigh Equity
Highlights
Interior
AppliancesNone
FlooringCombination
Building Information
Year Built1957
Garage Spaces1
Land Information
APN4020-0001-022A-01
Lot Number22A
SubdivisionSand Springs Addn (28)
Land UseResidential
Legal DescriptionLTS 22A AB 19 J ATWOOD SUR, SAND SPRINGS BLK 1 LTS 22A, 22B & 23A
Census Tract950303
Assessed Land Value$10,413
Assessed Improvement Value$100,347
Assessment Year2025
About this property
Opportunity has come knocking in this 3 bedroom 1 bath frame home on large corner lot. This frame home has 1176 square feet of living area with formal living area and kitchen open to the den that looks out onto a large back yard. The one car carport supplies ample parking with storage for items. Also is include a 700 square foot 2 bedroom 1 bath rent house with its own driveway and fenced yard. All can be purchased for only $75,000 from the estate. Come and take a look today.
Investor Tools
$88,726
Estimated Property Value
$55,758Estimated Mortgage Balance
$32,968Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$115,344
Rent-to-Value Ratio: 0.72%
Rent Estimate
$532 /month
Positive
Cash Flow Estimate:
$177 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$86/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$587
$88,726
2025
$10,413
$100,347
$110,760
No
Tax History
Year
Tax Paid
Assessed Value
2024
$587
$88,726
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Verabank Na
Investor Non-Conforming Loan
$56,000
No
First
Feb 9, 2026
Feb 2033
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$55,758
$32,968
37%
63%
$336/mo
