$173,430
NAL Estimated Property Value235 E Cameron Ave, Rockdale, TX, 76567
$225,459 ARV
Off Market
Commercial
Highlights
Interior
Exterior
Exterior FeaturesNone
Lot Size3,751 sqft
Building Information
Year Built1900
Land Information
APNR25918
Lot Number2
Land UseCommercial
Legal DescriptionS16000 ORIGINAL TOWN- RD. BLK 8 LOT 2
Census Tract950700
Assessed Land Value$44,440
Assessed Improvement Value$128,990
Assessment Year2025
About this property
Older downtown office building being sold as is, price is firm. Lots of potential for all types of business'. Owner financing available. Lots of cash flow potential.Restrictions: Yes
Investor Tools
$173,430
Estimated Property Value
$158,758Estimated Mortgage Balance
$14,945Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$225,459
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,041 /month
Positive
Cash Flow Estimate:
$347 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$436/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,369
$173,430
2025
$44,440
$128,990
$173,430
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,369
$173,430
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Frost Bank
Building Or Construction Loan
$168,000
No
First
Apr 19, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$158,758
$14,672
8%
92%
$1,008/mo
