$275,000
NAL Estimated Property Value381 Largo Drive, Bonham, TX, 75418
Off Market
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Refrigerator
FlooringLinoleum
Exterior
Lot Size1.03 acres
Building Information
Year Built2024
Land Information
APN131418
Lot Number18
Land UseResidential
Legal DescriptionLAKE TRAIL ESTATES, LOT 18, ACRES 1.03, MH LABEL# NTA2283749 / NTA2283750
Census Tract950402
Assessed Land Value$70,000
Assessed Improvement Value$170,250
Assessment Year2025
About this property
Brand New Spacious 4 Bed, 3 Bath home, perfect for kids playing, BBQs, and large gatherings. Start fresh and picture your family in this country-like and affordable setting. Must see!
Investor Tools
$275,000
Estimated Property Value
$242,575Estimated Mortgage Balance
$32,425Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,650 /month
Positive
Cash Flow Estimate:
$550 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$182/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$810
$240,250
2025
$70,000
$170,250
$240,250
No
Tax History
Year
Tax Paid
Assessed Value
2024
$810
$240,250
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Equity Prime Mortgage Llc
Va
$247,300
Yes
First
Apr 4, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$242,575
$32,425
11%
88%
$1,483/mo
