$1,122,000
NAL Estimated Property Value428 Mesquite ST, Johnson City, TX, 78636
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesConvection Oven, Electric Cooktop, Electric Water Heater, Microwave
FlooringCarpet, Concrete
Exterior
Exterior FeaturesExterior Steps
Lot Size13.05 acres
Building Information
Year Built2003
Garage Spaces2
Land Information
APNR87107
SubdivisionAbs A0147 Survey 172 J. Duel
Land UseResidential
Legal DescriptionABS A0147 SURVEY 172 J. DUEL,ACRES 13.05
Census Tract950101
Assessed Land Value$77,240
Assessed Improvement Value$472,000
Assessment Year2025
About this property
Beautiful 12 acre homestead in Johnson City.
Investor Tools
$1,122,000
Estimated Property Value
$636,803Estimated Mortgage Balance
$485,197Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,732 /month
Positive
Cash Flow Estimate:
$2,244 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$816/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,181
$549,240
2025
$77,240
$472,000
$1,133,350
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,181
$549,240
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
A+ Fcu
Conventional
$700,000
No
First
Aug 6, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$636,803
$485,197
43%
57%
$4,197/mo
