$777,019
NAL Estimated Property Value3136 Bolton Rd, Marion, TX, 78124
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
FlooringCarpet
Exterior
Lot Size1.74 acres
Building Information
Year Built1979
Stories1
Roof Type105
Land Information
APN2G-0134-0000-12601-000
SubdivisionFlores Jose
Land UseResidential
Legal DescriptionABS: 134 SUR: JOSE FLORES 1.7400AC
Census Tract210804
Assessed Land Value$132,322
Assessed Improvement Value$385,041
Assessment Year2025
About this property
Spacious Stone Home with Guest House on 18 acres*Let your imagination run wild with all the things you can do! Guest house has two bedrooms, its own Kitchen and Bath plus a spacious loft*Main House has four bedrooms and 2.5 baths*Square footage is both places together*
Investor Tools
$714,000
Estimated Property Value
$306,448Estimated Mortgage Balance
$407,552Estimated Equity
57% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,662 /month
Positive
Cash Flow Estimate:
$1,554 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,061/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,157
$517,363
2025
$132,322
$385,041
$517,363
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,157
$517,363
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Planet Home Lending Llc
Fha
$321,450
Yes
First
Apr 15, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$306,448
$407,552
57%
43%
$2,029/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,987/mo
$2,029/mo
$-42/mo
3.3%
