$221,000
NAL Estimated Property Value407 Ross St, Smithville, TX, 78957
Off Market
Highlights
Interior
AppliancesDishwasher, Electric Cooktop
FlooringCarpet, Laminate
Exterior
Exterior FeaturesNone
Lot Size16,814 sqft
Building Information
Year Built1998
Stories1
Land Information
APNR16102
Lot Number3-4
SubdivisionBurleson
Land UseResidential
Legal DescriptionBURLESON, BLOCK 44, LOT 3 & 4, (MH 26X52 S/N CW2004816TXA/B, L/N HWC0261229/30)
Census Tract950700
Assessed Land Value$79,531
Assessed Improvement Value$67,641
Assessment Year2025
About this property
This 3 bedroom/ 2 bath is a mother in law plan ~ wood burning fireplace in the family room ~ home has been well maintained ~ sits on double corner lot ~ beautiful large Oak shade trees will provide for comfortable outdoor living and entertaining ~ 2 year old roof and new ac unitRestrictions: Yes
Investor Tools
$221,000
Estimated Property Value
$91,153Estimated Mortgage Balance
$129,847Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,326 /month
Positive
Cash Flow Estimate:
$442 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$339/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,966
$147,172
2025
$79,531
$67,641
$147,172
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,966
$147,172
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$102,600
No
First
Aug 5, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$91,153
$114,847
55%
41%
$616/mo
