$282,000
NAL Estimated Property Value386 Largo Drive, Bonham, TX, 75418
$290,058 ARV
Off Market
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Refrigerator
FlooringLinoleum
Exterior
Lot Size1.05 acres
Building Information
Year Built2023
Land Information
APN131450
Lot Number50
Land UseResidential
Legal DescriptionLAKE TRAIL ESTATES, LOT 50, ACRES 1.05, MH LABEL# NTA2182239 / NTA2182240
Census Tract950402
Assessed Land Value$70,000
Assessed Improvement Value$177,760
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
$282,000
Estimated Property Value
$249,204Estimated Mortgage Balance
$32,796Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$290,058
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,692 /month
Positive
Cash Flow Estimate:
$564 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$389/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,258
$247,760
2025
$70,000
$177,760
$247,760
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,258
$247,760
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Va
$252,903
Yes
First
Jul 7, 2025
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$249,204
$32,796
11%
88%
$1,517/mo
