Last 24 Hours
$227,000
NAL Estimated Property Value483 Balli Cir, LA FERIA, TX, 78559
Off Market
3 Beds
2 Bath
1,365 Sq Ft
Single Family Residence
$168.5 / sqft
Built in 2023Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Heating Central
CoolingExterior
Lot Size6,512 sqft
Building Information
Year Built2023
Stories1
Roof Type110
Land Information
APN85-5373-0000-0930-00
Lot Number93
SubdivisionMain Street Estates Subdivision
Land UseVacant Land
Legal DescriptionLOT 93 MAIN STREET ESTATES SUBDIVISION (2023 C1-4428 CCMR FILED 07/08/2022)
Census Tract011906
Assessed Land Value$43,293
Assessed Improvement Value$170,517
Assessment Year2025
About this property
New Modern Construction home to be completed by 1/4/2023
Investor Tools
$227,000
Estimated Property Value
$135,232Estimated Mortgage Balance
$91,768Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,380 /month
Positive
Cash Flow Estimate:
$460 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$345/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,010
$213,810
2025
$43,293
$170,517
$213,810
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,010
$213,810
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Va
$140,500
Yes
First
Mar 12, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$135,232
$91,768
40%
60%
$843/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,141/mo
$843/mo
+$298/mo
6.0%
12.4%