$224,000
NAL Estimated Property Value2402 Camillia St, Highlands, TX, 77562
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size10,999 sqft
Building Information
Year Built1984
Stories1
Garage Spaces3
Land Information
APN1146730000120
Lot Number120
SubdivisionCountry Terrace
Land UseResidential
Legal DescriptionLT 120 COUNTRY TERRACE SEC 2
Census Tract253000
Assessed Land Value$51,788
Assessed Improvement Value$157,419
Assessment Year2025
About this property
Tastefully updated 3/2/2 with sparkling pool on corner lot - inside has wood-look ceramic in living, kitchen, dining, and hall bath - brand new carpet in bedrooms and vinyl plank floors in primary bath - fresh paint and blinds - kitchen updated several years back with new tile countertops, backsplash, and stainless appliances - covered patio overlooks sparkling pool and hot tub - extra parking underneath attached carport plus
Investor Tools
$224,000
Estimated Property Value
$0Estimated Mortgage Balance
$224,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,344 /month
Positive
Cash Flow Estimate:
$448 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$179/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,028
$209,207
2025
$51,788
$157,419
$209,207
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,028
$209,207
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$226,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
N/A
+$1,307/mo
7.0%
