$197,160
NAL Estimated Property Value3002 Arapaho Rd, Commerce, TX, 75428
$244,026 ARV
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Refrigerator
FlooringCarpet, Laminate
Exterior
Lot Size12,602 sqft
Building Information
Year Built1965
Stories1
Roof Type105
Garage Spaces2
Land Information
APN3616-0000-0030-31
Lot Number3
SubdivisionIndian Creek Addition #2
Land UseResidential
Legal DescriptionS3616 INDIAN CREEK ADDITION #2 LOT 3 ACRES .2893
Census Tract960500
Assessed Land Value$45,360
Assessed Improvement Value$151,800
Assessment Year2025
About this property
3 Bedroom, 2 Bath Home This home features a cozy gas fireplace and a comfortable layout with three bedrooms and two baths. It’s being sold as-is and is priced to reflect the updates a new owner may want to make. Whether you’re looking for a project to add your own touches or an investment opportunity, this property is ready for its next chapter. The seller is motivated and prepared to make a deal .Pictures coming soon
Investor Tools
$197,160
Estimated Property Value
$154,244Estimated Mortgage Balance
$42,916Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$244,025
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,200 /month
Positive
Cash Flow Estimate:
$400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$506/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,087
$197,160
2025
$45,360
$151,800
$197,160
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,087
$197,160
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Usaa Fsb
Va
$155,600
Yes
First
Nov 7, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$154,244
$42,916
21%
78%
$933/mo
