$153,000
NAL Estimated Property Value22157 Business 77, COMBES, TX, 78535
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
FlooringHardwood
Exterior
Lot Size1 acre
Building Information
Year Built1983
Stories1
Roof Type114
Garage Spaces3
Land Information
APN97-3780-0290-0800-00
SubdivisionDavid & Stephenson Subdivision
Land UseResidential
Legal DescriptionDAVID & STEPHENSON SUBDIVISION BLK 29 PTW40.2, 1.0000 ACRES
Census Tract010205
Assessed Land Value$60,000
Assessed Improvement Value$91,009
Assessment Year2025
About this property
Country home but now near city, schools, churches & shopping, 3 bedrooms, 2 bathrooms, oversize 2 car garage, fenced backyard, large metal building ( enclosed o 3 sides only) plus a storage building There is a propane generator for power in the home in case of a power outgage.
Investor Tools
$153,000
Estimated Property Value
$0Estimated Mortgage Balance
$153,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$918 /month
Positive
Cash Flow Estimate:
$306 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$347/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,403
$151,009
2025
$60,000
$91,009
$151,009
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,403
$151,009
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$153,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
N/A
+$1,156/mo
9.1%
