$263,818
NAL Estimated Property Value401 N Main St, Joshua, TX, 76058
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringCarpet
Building Information
Year Built1903
Garage Spaces1
Land Information
APN126.3490.01380
Lot Number8-10
Land UseResidential
Legal DescriptionLOT 8,9,10 BLK 8 ORIGINAL TOWN JOSHUA
Census Tract130214
Assessed Land Value$45,000
Assessed Improvement Value$218,818
Assessment Year2025
About this property
Location, location, location! Welcome to this historic gem in downtown Joshua, you'll enjoy the convenience of being just steps away from restaurants and minutes away from Chisholm Trail toll road. Situated on three lots, this three bedroom, two bath property offers endless opportunities. Whether you're looking to embrace the charm of residential living or explore the potential for a commercial venture, the choice is yours.
Investor Tools
$263,818
Estimated Property Value
$263,839Estimated Mortgage Balance
$263,818Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,589 /month
Positive
Cash Flow Estimate:
$530 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$496/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,632
$263,818
2025
$45,000
$218,818
$263,818
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,632
$263,818
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Va
$272,360
Yes
First
Aug 26, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$263,839
N/A
0%
100%
$1,633/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,633/mo
+$294/mo
8.8%
