$1,595
225 Rainey Dr # 73a, Jarrell, TX, 76537
On Market
Just Added
Property Lead Type:
BankruptcyPre-ForeclosureHigh Equity
Highlights
Interior
AppliancesDryer, Refrigerator, Washer
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesPrivate Yard
Building Information
Year Built2019
Stories2
Garage Spaces2
Land Information
APNR-11-8014-0002-0073A
Land UseResidential
Legal DescriptionC507 - SONTERRA 2 CONDO, UNIT 73A, 0.18% COMMONAREA INTEREST
Census Tract021601
Assessed Land Value$59,430
Assessed Improvement Value$198,322
Assessment Year2025
About this property
2019-Built 2-Story 3br 2.5ba 1638sf Condo-Home ::: Free-Standing Detached Home w/ Large private backyard ::: Central Jarrell Sonterra Location near Community Pool, Skate Park & Playground * Bright & Open Familyroom/Kitchen w/ Granite Countertops & Stainless Appliances * Refrigerator, Washer/Dryer Included * PETS OK w/ no additional fees, rents or deposits * Easy Qualify, Short Term/Month-to-Month ok ::: owner/agent
Investor Tools
$160,673Estimated Mortgage Balance
$97,079Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,547 /month
Positive
Cash Flow Estimate:
$516 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$652/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,533
$257,752
2025
$59,430
$198,322
$257,752
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,533
$257,752
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Velocio Mortgage Llc
Fha
$183,111
Yes
First
May 27, 2020
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$160,673
$97,079
37%
62%
$1,098/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,990/mo
$1,098/mo
+$892/mo
9.3%
