$284,072
NAL Estimated Property Value331 Mclintock Rd, Jarrell, TX, 76537
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Electric Oven, Free-Standing Refrigerator, Stainless Steel Appliance(s), Vented Exhaust Fan, Washer/Dryer, Electric Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesPrivate Yard
Building Information
Year Built2021
Stories1
Garage Spaces1
Land Information
APNR-11-1680-010E-0018
Lot Number18
Land UseResidential
Legal DescriptionS12561 - COOL WATER PH 1, BLOCK E, LOT 18
Census Tract021601
Assessed Land Value$65,000
Assessed Improvement Value$219,072
Assessment Year2025
About this property
1-Story; 3 Bedrooms, 2 Bathrooms, 2-Bay garage. Kitchen features 42" gray painted cabinets, white quartz counter tops, subway tile backsplash, center island and corner pantry. Stainless-steel refrigerator and top-load washer/dryer set. 2” white faux wood blinds throughout. 17x17 ceramic tile throughout living spaces. Upgraded to include covered patio. Other upgrades include: platinum electric package, walk-in shower and dual sinks at the vanity in the primary bathroom and more. Acacia Plan, elevation M
Investor Tools
$284,072
Estimated Property Value
$281,918Estimated Mortgage Balance
$2,154Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,845 /month
Positive
Cash Flow Estimate:
$615 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$464/month
$26/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$284,072
2025
$65,000
$219,072
$284,072
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$284,072
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Inspire Home Loans Inc
Va
$307,560
Yes
First
Dec 22, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$281,918
$2,154
0%
99%
$1,844/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,990/mo
$1,870/mo
+$120/mo
8.4%
