$278,000
NAL Estimated Property Value274 Tulum Ln, China Spring, TX, 76633
$279,335 ARV
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater, Disposal
FlooringCarpet, Laminate, Tile
Exterior
Lot Size39,509 sqft
Building Information
Year Built1995
Stories1
Roof Type105
Garage Spaces2
Land Information
APN180354000021044
SubdivisionForrester John
Land UseResidential
Legal DescriptionFORRESTER JOHN ACRES .907
Census Tract004105
Assessed Land Value$20,300
Assessed Improvement Value$252,000
Assessment Year2025
About this property
3 bedroom/2 bath house in China Spring ISD on almost an acre. Convenient location close to schools and Hwy 6. House sold as-is.
Investor Tools
$278,000
Estimated Property Value
$11,360Estimated Mortgage Balance
$266,640Estimated Equity
95% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$279,334
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,668 /month
Positive
Cash Flow Estimate:
$556 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$448/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,988
$272,300
2025
$20,300
$252,000
$272,300
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,988
$272,300
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Independent Bank
Unknown
$12,000
No
First
Jun 14, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$11,360
$266,640
95%
4%
$72/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,400/mo
$72/mo
+$1,328/mo
6.0%
