$456,000
NAL Estimated Property Value2805 Schluter Road, Ponder, TX, 76259
$481,512 ARV
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven
FlooringCarpet, Ceramic Tile
Exterior
Lot Size1.89 acres
Building Information
Year Built1999
Stories1
Roof Type105
Garage Spaces3
Land Information
APNR187731
Lot Number7
Subdivision2449 Est
Land UseResidential
Legal Description2449 EST BLK A LOT 7
Census Tract020313
Assessed Land Value$115,878
Assessed Improvement Value$309,728
Assessment Year2025
About this property
Great home with beautiful pool and private backyard setting. The garage is oversized and can be used as a shop. 4th room can be used as a bedroom or flex space. Pool has been remodeled. AC and septic recently replaced.
Investor Tools
$456,000
Estimated Property Value
$333,365Estimated Mortgage Balance
$122,635Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$481,512
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,736 /month
Positive
Cash Flow Estimate:
$912 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$604/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,965
$425,606
2025
$115,878
$309,728
$425,606
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,965
$425,606
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Efinity Financial Inc
Conventional
$365,750
No
First
Sep 28, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$333,365
$122,635
26%
73%
$2,193/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,090/mo
$2,193/mo
$-103/mo
5.5%
