$420,760
NAL Estimated Property Value3929 County Road 801, Cleburne, TX, 76031
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Plumbed For Ice Maker, Electric Water Heater
FlooringCeramic Tile, Laminate
Exterior
Lot Size1.38 acres
Building Information
Year Built1971
Garage Spaces2
Land Information
APN126.3430.00140
Lot Number14
Land UseResidential
Legal DescriptionLOT 14 BLK 1 BUFFALO ACRES
Census Tract130304
Assessed Land Value$117,300
Assessed Improvement Value$303,460
Assessment Year2025
About this property
1.38 acres with many trees in a park like setting. House is open concept with large formal dining room and 2 large living areas with all tile and laminate throughout the house. Newer HVAC unit and metal roof. Breakfast area in kitchen with bay windows overlooking the park like back yard. Seasonal creek with a bridge and plenty of wildlife or room for animals.
Investor Tools
$420,760
Estimated Property Value
$249,148Estimated Mortgage Balance
$171,612Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,525 /month
Positive
Cash Flow Estimate:
$842 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$527/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,223
$420,760
2025
$117,300
$303,460
$420,760
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,223
$420,760
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank Na
Fha
$274,928
Yes
First
Jun 17, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$249,148
$171,612
40%
59%
$1,649/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,649/mo
+$278/mo
5.5%
