$281,000
NAL Estimated Property Value40810 SCHAFER RD. 8, BAYVIEW, TX, 78566
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDryer, Washer, Electric Water Heater
FlooringCarpet, Tile
Exterior
Lot Size31,498 sqft
Building Information
Year Built2002
Stories1
Roof Type105
Garage Spaces1
Land Information
APN72-1010-0010-0080-00
Lot Number8
SubdivisionCenterline Road Subdivision
Land UseResidential
Legal DescriptionCENTERLINE ROAD SUBDIVISION LOT 8 BLK 1 (CAB 1 SLOT 1739-B CCMR)
Census Tract012301
Assessed Land Value$12,500
Assessed Improvement Value$136,162
Assessment Year2025
About this property
Peaceful County Living. Well Maintained 3/2 on .7231 Acres. Fenced yard, Covered Patio & Storage Shed. Mature Trees Provide Lots Of Shade.
Investor Tools
$281,000
Estimated Property Value
$106,612Estimated Mortgage Balance
$174,388Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,686 /month
Positive
Cash Flow Estimate:
$562 /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
N/A
$133,843
2025
$12,500
$136,162
$148,662
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$133,843
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$120,000
Yes
First
Jul 15, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$106,612
$174,388
62%
38%
$720/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,200/mo
$720/mo
+$480/mo
5.1%
