$189,240
NAL Estimated Property Value404 Dover St, Victoria, TX, 77905
$235,067 ARV
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Gas Cooktop, Disposal, Microwave, Oven, Water Heater
FlooringCarpet, Laminate, Vinyl
Exterior
Exterior FeaturesPatio, Rain Gutters, Storage
Lot Size17,498 sqft
Building Information
Year Built1965
Stories1
Roof Type105
Garage Spaces2
Land Information
APN10100-005-01400
Lot Number14
SubdivisionBrentwood Manor
Land UseResidential
Legal DescriptionBRENTWOOD MANOR LOT 14 BLOCK 5
Census Tract000700
Assessed Land Value$31,120
Assessed Improvement Value$158,120
Assessment Year2025
About this property
The perfect starter home waiting for its next family located in the well established Brentwood neighborhood. Priced to sell, this home has 3 bedrooms, 2 full bathrooms, a large living room and a dining room all situated on an oversized lot. In the backyard are three storage buildings, two wired with electricity. Definitely a plus, the HVAC system is approximately 5-6 years old. Property does not have a survey.
Investor Tools
$189,240
Estimated Property Value
$148,693Estimated Mortgage Balance
$40,547Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$235,067
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,135 /month
Positive
Cash Flow Estimate:
$378 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$110/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$374
$189,240
2025
$31,120
$158,120
$189,240
No
Tax History
Year
Tax Paid
Assessed Value
2024
$374
$189,240
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Dow Employees Cu
Conventional
$150,000
No
First
Nov 7, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$148,693
$40,547
21%
79%
$900/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,503/mo
$900/mo
+$603/mo
9.5%
