$261,390
NAL Estimated Property Value300 N Friou Street, Alvarado, TX, 76009
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Tankless Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size16,988 sqft
Building Information
Year Built1975
Land Information
APN126.2431.02890
Lot Number1-3
Land UseResidential
Legal DescriptionLOT 1,2,3 BLK 17 ORIGINAL TOWN
Census Tract130415
Assessed Land Value$42,500
Assessed Improvement Value$218,890
Assessment Year2025
About this property
Fully remodeled and move in ready 3 bedroom, 2 bathroom home an a half acre. Open living area featuring wood flooring. Kitchen features granite countertops, brand new stainless steel appliance, subway tile. Good sized master bedroom and bathroom. Easy access to I35 and US-67. Won't last long!
Investor Tools
$261,390
Estimated Property Value
$146,836Estimated Mortgage Balance
$114,554Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,568 /month
Positive
Cash Flow Estimate:
$523 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$422/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,752
$261,390
2025
$42,500
$218,890
$261,390
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,752
$261,390
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$171,000
No
First
Apr 25, 2019
May 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$146,836
$114,554
43%
56%
$1,026/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,026/mo
+$901/mo
8.8%
