$246,000
NAL Estimated Property Value414 W Wilson Street, Cleburne, TX, 76033
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Plumbed For Ice Maker, Gas Water Heater
FlooringCeramic Tile, Wood
Exterior
Lot Size10,694 sqft
Building Information
Year Built1940
Garage Spaces2
Land Information
APN126.2800.36460
Lot Number1A
Land UseResidential
Legal DescriptionLOT 1AR BLK 644 ORIGINAL CLEBURNE
Census Tract131100
Assessed Land Value$28,000
Assessed Improvement Value$139,972
Assessment Year2025
About this property
Adorable 3 bedroom, 2 bathroom home that was fully remodeled and move in ready! As you walk in, you will notice the large, open living area with built in shelving. The kitchen features granite countertops, subway tile and new stainless steel appliances. Large master bedroom with bathroom that has standing tiled shower and new vanity. Good sized fenced yard. 2 car detached garage. Don't miss out! Won't last long!
Investor Tools
$246,000
Estimated Property Value
$138,499Estimated Mortgage Balance
$107,501Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,476 /month
Positive
Cash Flow Estimate:
$492 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$415/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,745
$167,972
2025
$28,000
$139,972
$167,972
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,745
$167,972
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Fha
$157,509
Yes
First
Mar 2, 2020
Apr 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$138,499
$107,501
43%
56%
$945/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$945/mo
+$982/mo
9.4%
