$232,660
NAL Estimated Property Value409 Hyacinth WAY 22L, Jarrell, TX, 76537
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Gas Range, Free-Standing Refrigerator
FlooringCarpet, Laminate
Exterior
Exterior FeaturesNone
Building Information
Year Built2020
Stories1
Garage Spaces2
Land Information
APNR-11-8014-0002-0022L
Land UseResidential
Legal DescriptionC507 - SONTERRA 2 CONDO, UNIT 22L, .18% COMMON AREA INTEREST
Census Tract021601
Assessed Land Value$59,430
Assessed Improvement Value$173,230
Assessment Year2025
About this property
This is a short sale and the lender is firm on price. This 3-bedroom, 2-bath home offers fantastic potential for buyers looking to add value through updates. With a solid floor plan and great bones, it's perfect for those willing to put in a little work to gain significant sweat equity. Priced to sell, this property presents an excellent investment in a growing community. Don’t miss your chance to transform this space into something special!
Investor Tools
$232,660
Estimated Property Value
$167,516Estimated Mortgage Balance
$65,144Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,396 /month
Positive
Cash Flow Estimate:
$465 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$522/month
$40/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,095
$232,660
2025
$59,430
$173,230
$232,660
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,095
$232,660
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$168,000
No
First
Feb 9, 2026
Mar 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$167,516
$65,144
27%
72%
$1,008/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,990/mo
$1,048/mo
+$942/mo
10.3%
