Last 24 Hours
$177,000
NAL Estimated Property Value35439 Marshall Hutts Rd # A-7, ARROYO CITY, TX, 78583
Off Market
2 Beds
2 Bath
1,054 Sq Ft
$166.03 / sqft
Built in 1983Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash BuyersMove-In Ready
Highlights
Interior
Bedrooms 2
Bathrooms Full 2
Heating Central
CoolingAppliancesDryer, Washer, Electric Water Heater
FlooringLaminate, Tile
Exterior
Lot Size2,997 sqft
Building Information
Year Built1983
Stories1
Roof Type105
Land Information
APN78-0200-0107-0000-00
SubdivisionRiverside Condominiums
Land UseReal Property Single Family - Condo
Legal DescriptionABST 2 - RIVERSIDE CONDOS UNIT A-7
Census Tract010102
Assessed Land Value$34,456
Assessed Improvement Value$130,063
Assessment Year2025
About this property
Move in ready condominium downstairs unit on the Arroyo River. A 2 bedroom and 2 bath condo fully furnished and freshly painted with warm colors. Screened porch to sit and relax after going out to catch your dinner. Beautiful views of the river. Boat slips available for owners , common area and table for cleaning your great catch ! Remodeled with new AC and water heater.
Investor Tools
$177,000
Estimated Property Value
$0Estimated Mortgage Balance
$177,000Estimated Equity
100% 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
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$286/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,546
$164,519
2025
$34,456
$130,063
$164,519
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,546
$164,519
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$177,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$893/mo
N/A
+$893/mo
6.1%
12.4%