Last 24 Hours
$181,050
NAL Estimated Property Value322 E Hamilton Ave, Rockdale, TX, 76567
Off Market
3 Beds
2 Bath
1,046 Sq Ft
$105.16 / sqft
Built in 1912Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Bedrooms 3
Bathrooms Full 2AppliancesDisposal, Free-Standing Range, Refrigerator, Stainless Steel Appliance(s), Water Heater
FlooringTile, Vinyl
Exterior
Lot Size9,749 sqft
Building Information
Year Built1912
Land Information
APNR19407
Lot Number11
Land UseResidential
Legal DescriptionS25100 WALLIS BLK 2 LOT 11 PT OF & 12 ALL OF
Census Tract950700
Assessed Land Value$23,400
Assessed Improvement Value$157,650
Assessment Year2025
About this property
Completely remodeled home inside and out, on corner lot. House has a large back yard with a storag shed. Within an hour's drive to Austin, Temple, Bryan-College Station. In quiet neighborhood. Move in ready . It's an easy show.
Investor Tools
$181,050
Estimated Property Value
$152,398Estimated Mortgage Balance
$28,652Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,086 /month
Positive
Cash Flow Estimate:
$362 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$229/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,846
$181,050
2025
$23,400
$157,650
$181,050
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,846
$181,050
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
University Fcu
Fha
$154,660
Yes
First
Jul 3, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$152,398
$28,652
15%
84%
$928/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,455/mo
$928/mo
+$527/mo
9.6%
12.4%