$214,000
NAL Estimated Property Value406 Roosevelt Ave, Terrell, TX, 75160
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Oven, Electric Range, Electric Water Heater
Exterior
Lot Size7,802 sqft
Building Information
Year Built1978
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00.2070.0003.0013.00.06.06
Lot Number13
SubdivisionKennedy Heights
Land UseResidential
Legal DescriptionKENNEDY HTS BLOCK C LOT 13 HEIR EXEMPTION ROBERTSON MAE
Census Tract050500
Assessed Land Value$39,000
Assessed Improvement Value$161,351
Assessment Year2025
About this property
Great 2bed 2bath fixer upper or investment property that need some TLC. Nice size backyard and near Hwy 20 and outlet for shopping and food. Sold AS IS. Buyer to verify all information.
Investor Tools
$214,000
Estimated Property Value
$202,667Estimated Mortgage Balance
$11,333Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,284 /month
Positive
Cash Flow Estimate:
$428 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$410/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,847
$200,351
2025
$39,000
$161,351
$200,351
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,847
$200,351
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Conventional
$208,550
No
First
Oct 17, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$202,667
$11,333
5%
95%
$1,251/mo
