$166,000
NAL Estimated Property Value453 County Road 2521, Bonham, TX, 75418
$187,980 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipAbsentee Owner
Highlights
Interior
AppliancesElectric Range, Plumbed For Ice Maker, Refrigerator, Electric Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesStorage
Lot Size23,305 sqft
Building Information
Year Built1996
Land Information
APN73124
Land UseResidential
Legal DescriptionA0198 H COX, ACRES .535
Census Tract950800
Assessed Land Value$30,480
Assessed Improvement Value$94,620
Assessment Year2025
About this property
Very nice ready to move in 3 bedroom, 1 bath, all electric, all rooms with ceiling fans, double pane windows, 6 panel doors, storm doors with windows that open w screens. New paint, carpet, tile floors, just painted outside as well. Updated counter top in Kitchen with matching back splash, refrigerator stays, stainless steel sink, 2 yr old Aerobic Septic, nicely treed .5 +- acre corner lot. Concrete driveway, gravel side entrance to lot & storage building. Nice quiet neighborhood. Nothing needs to be fixed, its ready to move in.
Investor Tools
$166,000
Estimated Property Value
$154,805Estimated Mortgage Balance
$11,195Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$187,980
Rent-to-Value Ratio: 0.72%
Rent Estimate
$996 /month
Positive
Cash Flow Estimate:
$332 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$131/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$742
$125,100
2025
$30,480
$94,620
$125,100
No
Tax History
Year
Tax Paid
Assessed Value
2024
$742
$125,100
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Acrisure Mortgage Llc
Fha
$157,102
Yes
First
Jul 9, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$154,805
$11,195
6%
93%
$942/mo
