$291,000
NAL Estimated Property Value411 Monte Vista Street, Early, TX, 76802
$291,987 ARV
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size20,682 sqft
Building Information
Year Built1979
Garage Spaces2
Land Information
APN50061
Lot Number6
SubdivisionVineent-Pal Subdivision
Land UseResidential
Legal DescriptionVINCENT- PAL, BLOCK 1, LOT 6
Census Tract951200
Assessed Land Value$16,550
Assessed Improvement Value$249,120
Assessment Year2025
About this property
Amazing home, location and neighborhood in awarding winning Early ISD. Very well maintained & move-in ready. 3BR, 2B brick home on a huge lot situated on a dead end street with minimum traffic. 2 living areas with comfortable family get togethers + fireplace in the den. Newer appliances including heating & cooling units & some updates in the kitchen. Nice screen porch overlooking a great backyard. Very nice heated & cooled shop that is insulated shop & has 220 electrical. Separate fenced off parking in back for RV, boat, etc.
Investor Tools
$291,000
Estimated Property Value
$135,935Estimated Mortgage Balance
$155,065Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$291,987
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,746 /month
Positive
Cash Flow Estimate:
$582 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$489/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,411
$265,670
2025
$16,550
$249,120
$265,670
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,411
$265,670
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Carolyn Kelly
Open End Mortgage / Open End With Future Advance Clause
$150,000
No
First
Jun 3, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$135,935
$155,065
53%
47%
$900/mo
