$142,000
NAL Estimated Property Value403 San Jacinto St, Highlands, TX, 77562
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesGas Oven, Microwave, Gas Range, Oven
FlooringCarpet, Laminate
Exterior
Lot Size20,003 sqft
Building Information
Year Built1945
Stories1
Garage Spaces1
Land Information
APN0582620170002
Lot Number2,3
SubdivisionHighlands Townsite
Land UseResidential
Legal DescriptionLTS 2 & 3 BLK 17 HIGHLANDS TOWNSITE
Census Tract252901
Assessed Land Value$41,250
Assessed Improvement Value$63,970
Assessment Year2025
About this property
Cute two bedroom home on huge lot. Enjoy the beautiful .45 acre lot! Two large bedrooms. Open living room/kitchen. Updates include roof in 2019, windows in 2020, ac and heat 2017 and garage door in 2021. Backyard has a beautiful covered deck and storage building. One car garage with updated floor. This one is priced to sell quickly!
Investor Tools
$142,000
Estimated Property Value
$135,325Estimated Mortgage Balance
$6,675Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$930 /month
Positive
Cash Flow Estimate:
$310 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$117/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$690
$105,220
2025
$41,250
$63,970
$105,220
No
Tax History
Year
Tax Paid
Assessed Value
2024
$690
$105,220
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texasbank
Conventional
$137,750
No
First
May 6, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$135,325
$8,675
6%
95%
$826/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$826/mo
+$481/mo
11.0%
