$515,000
NAL Estimated Property Value301 Reunion Dr, Alvarado, TX, 76009
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringCarpet, Tile
Exterior
Lot Size3.90 acres
Building Information
Year Built1970
Land Information
APN126.0583.00030
Land UseResidential
Legal DescriptionABST 583 TR 23,24 J MULLICAN
Census Tract130415
Assessed Land Value$183,300
Assessed Improvement Value$124,527
Assessment Year2025
Investor Tools
$515,000
Estimated Property Value
$601,832Estimated Mortgage Balance
$515,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,597 /month
Positive
Cash Flow Estimate:
$1,199 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$761/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,552
$307,827
2025
$183,300
$124,527
$307,827
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,552
$307,827
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ark-La-Tex Financial Services Llc
Fha
$532,183
Yes
First
Jan 12, 2024
Feb 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$601,832
N/A
0%
117%
$3,753/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$3,753/mo
$-1,368/mo
5.6%
