$82,480
NAL Estimated Property Value311 Cleveland Street, Smyer, TX, 79367
$107,224 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipHigh Equity
Highlights
Interior
AppliancesRange, Free-Standing Electric Range, Free-Standing Range
FlooringCarpet, Vinyl
Exterior
Lot Size14,000 sqft
Building Information
Garage Spaces1
Land Information
APN82582
Lot Number6,7
Land UseResidential
Legal DescriptionOT SMYER, BLOCK 2, LOT LOTS 6-7
Census Tract950500
Assessed Land Value$5,770
Assessed Improvement Value$76,710
Assessment Year2025
About this property
Very affordable in the quiet City of Smyer two blocks from school. Metal siding & trim, storm windows, central heat & refrigerated AC and spacious lot. Home will qualify for low move-in financing.
Investor Tools
$82,480
Estimated Property Value
$38,665Estimated Mortgage Balance
$43,815Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$107,224
Rent-to-Value Ratio: 0.72%
Rent Estimate
$495 /month
Positive
Cash Flow Estimate:
$165 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$86/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$623
$82,480
2025
$5,770
$76,710
$82,480
No
Tax History
Year
Tax Paid
Assessed Value
2025
$623
$82,480
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Platinum Bank
Conventional
$50,918
No
First
Apr 10, 2015
Apr 2015
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$38,665
$43,815
53%
47%
$306/mo
