Last 24 Hours
$132,000
NAL Estimated Property Value402 Pine St, Rockdale, TX, 76567
Off Market
2 Beds
1 Bath
773 Sq Ft
$97.02 / sqft
Built in 1940Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash BuyersMove-In Ready
Highlights
Interior
Bedrooms 2
Bathrooms 1AppliancesRange, Refrigerator
FlooringVinyl
Exterior
Exterior FeaturesNone
Lot Size7,501 sqft
Building Information
Year Built1940
Land Information
APNR24959
Lot Number5
Land UseResidential
Legal DescriptionS10100 HAIRSTON LOT 5
Census Tract950700
Assessed Land Value$25,050
Assessed Improvement Value$73,270
Assessment Year2025
About this property
Here is your opportunity for a great investment opportunity or for a first time home purchase. Fresh paint inside and out, vinyl floors installed, and tiled shower, this home is in move in ready condition. Fenced in back yard as well as shed space for storage. Extra long lot with land with lots of potential. Come see this one today!!!
Investor Tools
$132,000
Estimated Property Value
$0Estimated Mortgage Balance
$132,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$792 /month
Positive
Cash Flow Estimate:
$264 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$261/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,477
$98,320
2025
$25,050
$73,270
$98,320
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,477
$98,320
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$127,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$904/mo
N/A
+$904/mo
8.2%
12.4%