$389,230
NAL Estimated Property Value2868 Narcissus Rd, Ore City, TX, 75683
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesGas Water Heater
Exterior
Lot Size1 acre
Building Information
Year Built2023
Garage Spaces2
Land Information
APN69588
Land UseResidential
Legal DescriptionABS A442 SMITH, JOHN T,TRACT 31, 1.0 ACRES & HOUSE
Census Tract950101
Assessed Land Value$23,150
Assessed Improvement Value$366,080
Assessment Year2025
About this property
Wonderful floorplan and design on this 2023 build. Sitting on 1 acre outside of Ore City, this is the peaceful setting that you have wanted. Home offers an open concept of Living, kitchen, and dining area. Newly fenced yard and new metal shop added in 2024. The kitchen works with the ease of a professional kitchen. Having the extended family for dinner? That where the six burner, grill, 48' range come in! New dishwasher added in 2025. Convenient laundry room off of the primary bedroom walk-in closet.
Investor Tools
$389,230
Estimated Property Value
$329,101Estimated Mortgage Balance
$60,129Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,335 /month
Positive
Cash Flow Estimate:
$778 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$324/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,940
$389,230
2025
$23,150
$366,080
$389,230
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,940
$389,230
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$335,000
Yes
First
May 29, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$329,101
$60,129
15%
85%
$2,009/mo
