$746,000
NAL Estimated Property Value3264 Impala Point Circle, Athens, TX, 75752
$969,800 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesStorage
Lot Size16,335 sqft
Building Information
Year Built1965
Roof Type105
Land Information
APN3140-0000-0120-01
Lot Number12
SubdivisionImpala Point (11)
Land UseResidential
Legal Description12 AB 1174 W T JENKINS SUR, IMPALA POINT SUBD, LT 12
Census Tract950303
Assessed Land Value$38,000
Assessed Improvement Value$474,940
Assessment Year2025
About this property
Wonderfully updated 3 bedroom, 3 bath home with excellent water view and loads of curb appeal. The main home is a 2 bedroom, 2 bath, living, dining, kitchen combo with huge rooms. Screened in porch leads to a mother in law suite with living, kitchenette, dining combo and 1 bedroom, 1 bath. Beautiful yard well landscaped, paint, flooring and ceilings updated. Access to Lake Athens with a dock across the street.
Investor Tools
$746,000
Estimated Property Value
$127,846Estimated Mortgage Balance
$618,154Estimated Equity
82% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$969,800
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,476 /month
Positive
Cash Flow Estimate:
$1,492 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$866/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,656
$477,487
2025
$38,000
$474,940
$512,940
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,656
$477,487
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Citizens National Bank
Conventional
$140,000
No
First
Oct 20, 2021
Nov 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$127,846
$618,154
82%
17%
$840/mo
