$119,000
NAL Estimated Property Value303 Rippetoe St, Brenham, TX, 77833
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size4,064 sqft
Building Information
Year Built1969
Land Information
APN6300-000-01210
Lot Number2
SubdivisionWilkins, J-East
Land UseResidential
Legal DescriptionWILKINS, J-EAST BLK , LOT N PT 1B & LOT 2, (303 RIPPETOE)
Census Tract170201
Assessed Land Value$26,820
Assessed Improvement Value$63,460
Assessment Year2025
About this property
INVESTMENT OPPORTUNITY! This rental property is being sold AS IS and possession at closing on all offers will be subject to tenant vacancy.
Investor Tools
$119,000
Estimated Property Value
$61,459Estimated Mortgage Balance
$57,541Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$714 /month
Positive
Cash Flow Estimate:
$238 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$175/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,502
$90,280
2025
$26,820
$63,460
$90,280
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,502
$90,280
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Usaa Fsb
Conventional
$63,750
No
First
May 30, 2024
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$61,459
$60,541
49%
52%
$383/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$980/mo
$383/mo
+$597/mo
9.9%
