$366,418
NAL Estimated Property Value217 Don Dr, Jarrell, TX, 76537
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Electric Cooktop, Dishwasher, Microwave, Stainless Steel Appliance(s)
FlooringCarpet, Tile
Exterior
Lot Size8,886 sqft
Building Information
Year Built2018
Stories1
Garage Spaces2
Land Information
APNR-11-3075-000L-0022
Lot Number22
Land UseResidential
Legal DescriptionS11007 - HOME PLACE AT JARRELL (2ND AMD), BLOCK L, LOT 22, ACRES 0.204
Census Tract021603
Assessed Land Value$80,000
Assessed Improvement Value$286,418
Assessment Year2025
About this property
SPECTACULAR STYLE-NEW HOME-HOME PLACE OF JARRELL! Great design and accents thruout, four bdrms plus office/formal dining. Kitchen open to family room. Lots of popular features: woodlook tile, granite counters, ss appliances, custom cabinets, corner fp in family rm, split flrplan. Large covered patio w/corner FIREPLACE, corner lot and side entry garage. Sod frt/back, sprinkler sys and fully fenced. Energy Effecient and LED Lighting! COME HOME TO A VACTION EVERY DAY!Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$366,418
Estimated Property Value
$0Estimated Mortgage Balance
$366,418Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,199 /month
Positive
Cash Flow Estimate:
$733 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$484/month
$120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,973
$366,418
2025
$80,000
$286,418
$366,418
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,973
$366,418
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$366,418
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,990/mo
$120/mo
+$1,870/mo
6.5%
