$259,973
NAL Estimated Property Value303 W Garnett Street, Gainesville, TX, 76240
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size17,171 sqft
Building Information
Year Built1965
Roof Type105
Garage Spaces1
Land Information
APN4570
Lot Number3,9
SubdivisionBolhm
Land UseResidential
Legal DescriptionBOLHM; BLOCK 3; LOT 3 & PT OF 9
Census Tract001100
Assessed Land Value$72,611
Assessed Improvement Value$187,362
Assessment Year2025
About this property
Oh So Charming * Quaint * and Absolutely Adorable HOME perfectly appointed in the heart of Gainesville! This home has so much to offer with three bedrooms, two full baths, large family room, open dining, second living or retreat-office off bedrooms, sunroom, eat in kitchen....so darn cute! Covered parking, HVAC, open patio, hearty landscape, HUGE fenced backyard, mature trees, storage building, open patio for family fun and more!!!
Investor Tools
$259,973
Estimated Property Value
$199,531Estimated Mortgage Balance
$60,442Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,560 /month
Positive
Cash Flow Estimate:
$520 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$519/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,927
$259,973
2025
$72,611
$187,362
$259,973
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2024
$4,927
$259,973
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$218,500
No
First
Oct 29, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$199,531
$60,442
23%
77%
$1,311/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,420/mo
$1,311/mo
+$109/mo
6.6%
