$146,000
$1,599
460 Marty Allen Loop, Jarrell, TX, 76537
$163,206 ARV
On Market
Just Added
Price Drop
Property Lead Type:
BankruptcyPre-ForeclosureMust-SellDeal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave, Some Electric Appliances, Range
FlooringCarpet, Luxury Vinyl Plank
Exterior
Exterior FeaturesNone
Building Information
Year Built2023
Garage Spaces1
Land Information
APNR-11-1673-000A-0053
Lot Number53
Land UseSingle Family
Legal DescriptionS13179 - CIELO GARDENS, BLOCK A, LOT 53
Census Tract021603
Assessed Land Value$44,000
Assessed Improvement Value$153,320
Assessment Year2025
About this property
Welcome home to a well-maintained 2-story home that's just right! This gem features an open floorplan with the living area and kitchen on the main floor. All bedrooms are on the upper level and are carpeted. The main bedroom features a bathroom and walk-in closet.
Investor Tools
$201,289Estimated Mortgage Balance
$196,839Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$163,205
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,181 /month
Positive
Cash Flow Estimate:
$394 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$507/month
$90/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,104
$197,320
2025
$44,000
$153,320
$197,320
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,104
$197,320
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lennar Mortgage Llc
Fha
$209,131
Yes
First
Mar 21, 2024
Dec 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$201,289
$11,711
5%
102%
$1,254/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,300/mo
$1,344/mo
+$956/mo
14.0%
