$154,000
NAL Estimated Property Value409 N Douglas Ave, Cleburne, TX, 76033
$191,774 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOther
Exterior
Lot Size16,034 sqft
Building Information
Year Built1927
Land Information
APN126.2800.31050
Lot Number1
Land UseResidential
Legal DescriptionLOT 1 BLK 573 ORIGINAL CLEBURNE
Census Tract131100
Assessed Land Value$39,000
Assessed Improvement Value$46,383
Assessment Year2025
About this property
Investment opportunity! This home's layout will allow for an additional bath to make a full 3bed, 2bath. Sits on a large lot in a desired area of Cleburne. Roof is 8 yrs old. Contact agent for any showings. Owners are licensed Real Estate agents.
Investor Tools
$154,000
Estimated Property Value
$76,624Estimated Mortgage Balance
$77,376Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$191,774
Rent-to-Value Ratio: 0.72%
Rent Estimate
$924 /month
Positive
Cash Flow Estimate:
$308 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$223/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,904
$85,383
2025
$39,000
$46,383
$85,383
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,904
$85,383
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rna Financial Llc
Purchase Money Mortgage
$80,000
No
First
Jan 2, 2024
Jan 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$76,624
$77,376
50%
50%
$480/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$480/mo
+$1,447/mo
15.0%
