$182,000
NAL Estimated Property Value400 Koehl Street, Wharton, TX, 77488
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
FlooringTile, Wood
Exterior
Lot Size7,248 sqft
Building Information
Year Built1945
Land Information
APN23096
Lot Number1
SubdivisionRust
Land UseResidential
Legal DescriptionRUST 4 BLOCK 8 LOT 1
Census Tract740400
Assessed Land Value$19,938
Assessed Improvement Value$105,402
Assessment Year2025
About this property
3-4 Bedrooms located in town, 2.5 Bathrooms, Original hardware floors, Open kitchen to Living Room, Updated Bathrooms. HUGE Metal Shop, with tons of storage, 2 office rooms and plenty of attic storage. Roof is less than 5 years old, Foundation has been leveled with transferable warranty.
Investor Tools
$182,000
Estimated Property Value
$67,750Estimated Mortgage Balance
$114,250Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,092 /month
Positive
Cash Flow Estimate:
$364 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$181/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,264
$123,175
2025
$19,938
$105,402
$125,340
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,264
$123,175
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Broker Solutions Inc
Fha
$78,551
Yes
First
Jun 10, 2019
Jul 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$67,750
$114,250
62%
37%
$471/mo
