$200,000
NAL Estimated Property Value4622 Tulip Ln, Fresno, TX, 77545
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size8,625 sqft
Building Information
Year Built2016
Land Information
APN6400-00-022-2510-907
Lot Number25
SubdivisionRidgewood Estates
Land UseResidential
Legal DescriptionRIDGEWOOD ESTATES, BLOCK 22, LOT 25
Census Tract670801
Assessed Land Value$77,000
Assessed Improvement Value$115,154
Assessment Year2025
About this property
Please have Proof of funds or Pre-Qualifcation letter to show home. Perfect first home. Never flooded, no HOA and low property taxes. Buyer must verify room dimensions.
Investor Tools
$200,000
Estimated Property Value
$149,438Estimated Mortgage Balance
$50,562Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,200 /month
Positive
Cash Flow Estimate:
$400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$496/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,953
$192,154
2025
$77,000
$115,154
$192,154
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,953
$192,154
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Keller Mortgage Llc
Conventional
$164,900
No
First
Jun 30, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$149,438
$64,562
30%
75%
$989/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,840/mo
$989/mo
+$851/mo
11.0%
