$202,000
NAL Estimated Property Value2954 State Highway 322, Longview, TX, 75603
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesGas Water Heater
Exterior
Lot Size21,780 sqft
Building Information
Year Built1954
Stories1
Roof Type109
Garage Spaces1
Land Information
APN0393000506-028-00-03
SubdivisionThorn Frost Sur
Land UseResidential
Legal DescriptionAB 5 F THORN SUR TR 28 SEC 6
Census Tract980000
Assessed Land Value$10,750
Assessed Improvement Value$146,680
Assessment Year2025
About this property
Welcome to this charming 3-bedroom, 1.5-bathroom home conveniently located near Gregg County airport in Longview, TX. Nestled on a spacious 0.5-acre lot, this well-maintained home offers 1,248 square feet of comfortable living space. With a welcoming interior, covered back porch, 3 storage buildings and many updates. New HVAC system, fresh paint throughout, all new windows, some new floors and new patio door. This home is perfect for those looking to settle in a peaceful yet convenient location. Call today for a private tour.
Investor Tools
$202,000
Estimated Property Value
$194,666Estimated Mortgage Balance
$7,334Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,230 /month
Positive
Cash Flow Estimate:
$410 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$174/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,081
$157,430
2025
$10,750
$146,680
$157,430
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,081
$157,430
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Fha
$196,377
Yes
First
Nov 17, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$194,666
$7,334
3%
96%
$1,178/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,270/mo
$1,178/mo
+$92/mo
7.5%
