$499,418
NAL Estimated Property Value2545 Chapel Lane, Cleburne, TX, 76031
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Gas Cooktop, Gas Range, Microwave, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan, Electric Water Heater
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size5 acres
Building Information
Year Built1986
Garage Spaces2
Land Information
APN126.3765.00480
Lot Number17B
Land UseResidential
Legal DescriptionLOT 17B SCOTLAND ADDN
Census Tract130603
Assessed Land Value$200,000
Assessed Improvement Value$299,418
Assessment Year2025
About this property
Quiet 5 acres outside city limits. Updated kitchen, stainless appliances, custom cabinets with slideouts, granite countertops. Updated bathrooms. 2 stall barn with tack room, 30 x 45 metal workshop with electric, 2 bay doors, 2 personnel doors, plumbed for bathroom addition, RV electric and water hookup. Stock tank on property. So much to mention! See additional info in Transaction Desk Best & Final Due Mon, Aug 30 at 8pm
Investor Tools
$499,418
Estimated Property Value
$119,130Estimated Mortgage Balance
$380,288Estimated Equity
76% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,997 /month
Positive
Cash Flow Estimate:
$999 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$783/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,899
$499,418
2025
$200,000
$299,418
$499,418
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,899
$499,418
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Home Mortgage Alliance Corp
Conventional
$120,000
No
First
Dec 22, 2025
Jan 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$119,130
$380,288
76%
24%
$720/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$720/mo
+$1,207/mo
4.6%
