Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$177,000

NAL Estimated Property Value

35439 MARSHALL HUTTS RD. 4, ARROYO CITY, TX, 78583

Off MarketInfo
Beds2 Beds
Baths2 Bath
Baths1,054 Sq Ft
price_per_sqft$156.55 / sqft
Year BuiltBuilt in 1983

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 2Bathrooms Full 2
AppliancesDryer, Washer, Electric Water Heater
FlooringCarpet, Tile

Exterior

Lot Size2,980 sqft

Building Information

Year Built1983
Stories1
Roof Type114

Land Information

APN78-0200-0104-0000-00
SubdivisionRiverside Condominiums
Land UseReal Property Single Family - Condo
Legal DescriptionABST 2 - RIVERSIDE CONDOS UNIT A-4
Census Tract010102
Assessed Land Value$34,243
Assessed Improvement Value$129,201
Assessment Year2025

About this property

Very well maintained bottom floor condo on the Arroyo River. A fisher mens paradise with available boat slips, outdoor deck, cleaning fishing station and night time fishing . Wonderful views while sitting in you screened back porch . This condo features 2/2 and very nicely furnished . All aplliances including washer & dryer. A gated complex with carport parking and a storage shed for all your fishing gear. Very spacious condo. HOA fees of $400 include , water , insurance and outdoor maintenance. Make your appointment soon. Waterfront propery.

Investor Tools

Property Icon
$177,000
Estimated Property Value
$197,125Estimated Mortgage Balance
$177,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,062 /month
Positive
Cash Flow Estimate:
$354 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$285/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,529
$163,444
2025
$34,243
$129,201
$163,444
No

Tax History

Year
Tax Paid
Assessed Value
2025
$2,529
$163,444

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$198,858
Yes
First
Oct 28, 2025
Dec 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$197,125
N/A
0%
111%
$1,193/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$893/mo
$1,193/mo
$-300/mo
6.1%

City: ARROYO CITY

35439 MARSHALL HUTTS RD. 4 | Property Details | No Agent List