$139,500
401 S Cottonwood St, Crockett, TX, 75835
$159,049 ARV
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size11,238 sqft
Building Information
Garage Spaces2
Land Information
APN052500030000000000000
Lot Number3
SubdivisionDepot Addn
Land UseResidential
Legal DescriptionDEPOT ADDN LOT 3 BLK 11
Census Tract950400
Assessed Land Value$3,150
Assessed Improvement Value$102,720
Assessment Year2025
Investor Tools
$19,459Estimated Mortgage Balance
$160,541Estimated Equity
89% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$159,049
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,080 /month
Positive
Cash Flow Estimate:
$360 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$103/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$341
$105,870
2025
$3,150
$102,720
$105,870
No
Tax History
Year
Tax Paid
Assessed Value
2025
$341
$105,870
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sheyll Ipay Etal
Unknown
$45,000
No
First
Jul 1, 2005
Jul 2025
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$19,459
$160,541
89%
11%
$270/mo
