Last 24 Hours
$185,000
NAL Estimated Property Value4025 Us Highway 62 82, Ropesville, TX, 79358
Off Market
3 Beds
1 Bath
1,792 Sq Ft
$58.59 / sqft
Built in 1924Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms 1Exterior
Lot Size2 acres
Land Information
APN16431
Land UseOther / Unknown
Legal DescriptionW L ELLWOOD, LAB 8, ACRES 2.000, (LGE 10 DONLEY)
Census Tract950600
Assessed Land Value$5,310
Assessed Improvement Value$67,530
Assessment Year2025
About this property
This 3 bedroom, 1 bath home is one of the oldest homes in Ropesville, and still maintains most of the historical integrity. Built in 1924, the home is quite the novelty with the original wood floors (in great condition) and all original kitchen cabinetry. It sits on a two acre lot and has endless landscaping possibilities, as well as room to add a mobile home, or build new.
Investor Tools
$185,000
Estimated Property Value
$59,346Estimated Mortgage Balance
$125,654Estimated Equity
67% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,110 /month
Positive
Cash Flow Estimate:
$370 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$192/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,377
$72,840
2025
$5,310
$67,530
$72,840
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,377
$72,840
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Vista Bank
Commercial
$66,000
No
First
Feb 5, 2021
Feb 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$59,346
$125,654
67%
32%
$396/mo
12.4%