$310,000
NAL Estimated Property Value301 S Elm, Milford, TX, 76670
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Electric Water Heater
FlooringCeramic Tile, Vinyl, Wood
Exterior
Exterior FeaturesBalcony
Lot Size13,286 sqft
Building Information
Year Built1900
Stories2
Roof Type105
Garage Spaces2
Land Information
APN58.0301.000.009.00.109
SubdivisionL Dunnegan
Land UseResidential
Legal Description301 L DUNNEGAN 0.305 ACRES
Census Tract061000
Assessed Land Value$49,500
Assessed Improvement Value$260,500
Assessment Year2025
About this property
Step back in time to old world elegance and charm. This stunning 5-2 classic has been renovated - roof, electrical, plumbing, bathrooms, windows, inside-outside paint. 7 fireplace mantles, hardwood floors, wrap around porch, balcony. Great location. Only minutes to I 35 & Hwy 77. Escape the busy hustle & bustle of the big city in this small town country atmosphere and enjoy this magnificent home full of captivating character! Motivated Sellers.
Investor Tools
$310,000
Estimated Property Value
$240,855Estimated Mortgage Balance
$69,145Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,860 /month
Positive
Cash Flow Estimate:
$620 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$466/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,044
$310,000
2025
$49,500
$260,500
$310,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,044
$310,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The Cowboy Bank Of Texas
Conventional
$244,800
No
First
Jun 5, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$240,855
$69,145
22%
78%
$1,468/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,468/mo
+$1,104/mo
10.0%
