$266,000
NAL Estimated Property Value2213 S Main Street, Cleburne, TX, 76033
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Range
FlooringCarpet, Ceramic Tile, Vinyl
Building Information
Year Built1975
Garage Spaces2
Land Information
APN126.0244.02260
Lot Number5
Land UseResidential
Legal DescriptionABST 244 TR 5 S/2 N/25 T F EDWARDS AKA LAKE ROAD ACRES LT 5
Census Tract130603
Assessed Land Value$37,500
Assessed Improvement Value$120,302
Assessment Year2025
About this property
Back on the market because the buyer's loan fell through. Their lost is your gain .A little piece of heaven just became available to you. Freshly painted on the outside, the inside offers an opportunity for you to put your personal touch on this three bedroom home. Sitting on approximately .89 of a acre of land, fenced. The land is fenced separate. As a bonus there is 28 x 22 metal workshop on a slab, with power.
Investor Tools
$266,000
Estimated Property Value
$126,164Estimated Mortgage Balance
$139,836Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,596 /month
Positive
Cash Flow Estimate:
$532 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$292/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,180
$157,802
2025
$37,500
$120,302
$157,802
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,180
$157,802
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Conventional
$142,590
No
First
Jun 6, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$126,164
$139,836
52%
47%
$855/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$855/mo
+$1,072/mo
8.7%
