$207,000
NAL Estimated Property Value3100 Washington Street, Commerce, TX, 75428
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven
FlooringCarpet, Vinyl
Exterior
Lot Size11,700 sqft
Building Information
Year Built1972
Stories1
Roof Type112
Garage Spaces1
Land Information
APN2592-0000-0530-31
Lot Number53
SubdivisionCowan H O Subdivision #3
Land UseResidential
Legal DescriptionS2592 COWAN H O SUBDIVISION #3 LOT 53 ACRES .2686
Census Tract960500
Assessed Land Value$44,810
Assessed Improvement Value$130,350
Assessment Year2025
About this property
Three bedroom, two bath home on corner lot. Huge living space. Office space, nursery or sitting area attached to master bedroom. Home has been a rental property for over 10 years for current owner and they are now ready to sell. Home will need new carpet and paint and time to update some appliances. Priced at under $75 per square foot makes this the type of property you can put some money into updating and remodeling and have you a terrific home.
Investor Tools
$207,000
Estimated Property Value
$161,848Estimated Mortgage Balance
$45,152Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,242 /month
Positive
Cash Flow Estimate:
$414 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$332/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,947
$175,160
2025
$44,810
$130,350
$175,160
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,947
$175,160
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranty Bank & Trust
Fha
$116,353
Yes
First
Dec 17, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$161,848
$45,152
21%
78%
$1,055/mo
