$228,300
NAL Estimated Property Value243 Road 5821, Cleveland, TX, 77327
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Electric Cooktop, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size6,534 sqft
Building Information
Year Built2024
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR259387
Lot Number5
SubdivisionSanta Fe, Sec 10
Land UseVacant Land
Legal DescriptionSANTA FE, SEC 10, BLOCK 1, LOT 5, ACRES 0.1500
Census Tract700302
Assessed Land Value$30,870
Assessed Improvement Value$197,430
Assessment Year2025
About this property
Introducing the Monroe Floor Plan – a stunning 4-bedroom, 2-bathroom home featuring a versatile flex room and an open concept design across 1,804 sqft. This energy-efficient gem offers a spacious layout perfect for modern living, with bright, airy rooms that seamlessly flow from the living area to the kitchen and dining spaces. Perfect for families or those who love to entertain, the Monroe balances comfort, functionality, and sustainability in one beautiful package.
Investor Tools
$228,300
Estimated Property Value
$169,253Estimated Mortgage Balance
$59,047Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,370 /month
Positive
Cash Flow Estimate:
$457 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$143/month
$120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$569
$228,300
2025
$30,870
$197,430
$228,300
No
Tax History
Year
Tax Paid
Assessed Value
2024
$569
$228,300
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Regions Bank
Conventional
$173,620
No
First
Dec 27, 2024
Jan 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$169,253
$59,747
26%
74%
$1,041/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,161/mo
+$1,065/mo
11.7%
