$332,000
NAL Estimated Property Value36605 Lariat Lane, Simonton, TX, 77485
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesMicrowave, Dishwasher
Exterior
Lot Size1.19 acres
Building Information
Year Built1975
Stories1
Roof Type105
Garage Spaces2
Land Information
APN1865-02-032-0020-901
Lot Number2
SubdivisionBrazos Valley Sec 2
Land UseResidential
Legal DescriptionBRAZOS VALLEY SEC 2, BLOCK 32, LOT 2
Census Tract673202
Assessed Land Value$112,566
Assessed Improvement Value$175,856
Assessment Year2025
About this property
Welcome to 36605 Lariat Lane in rural Simonton, TX! Valley Lodge is country living at its finest! This newly re-built home sits on almost 2 acres of land and has 4 bedrooms and 3 bathrooms in it's 1950 square feet! New Corian countertops, new cabinets, all new bathrooms and fixtures, paint, flooring and more! The large detached garage is big enough for 2 cars and has room for storage and a small workshop! Peaceful, quiet living is just minutes from Fulshear, I-10 and the Westpark Toll.
Investor Tools
$332,000
Estimated Property Value
$327,175Estimated Mortgage Balance
$4,825Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,992 /month
Positive
Cash Flow Estimate:
$664 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$439/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,603
$288,422
2025
$112,566
$175,856
$288,422
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,603
$288,422
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nationstar Mortgage Llc
Conventional
$226,100
No
First
Feb 1, 2022
Mar 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$327,175
$4,825
1%
99%
$2,094/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,094/mo
$-372/mo
6.2%
