$239,712
NAL Estimated Property Value485 Balli Cir, LA FERIA, TX, 78559
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size6,512 sqft
Building Information
Year Built2023
Stories1
Roof Type110
Garage Spaces1
Land Information
APN85-5373-0000-0940-00
Lot Number94
SubdivisionMain Street Estates Subdivision
Land UseResidential
Legal DescriptionLOT 94 MAIN STREET ESTATES SUBDIVISION (2023 C1-4428 CCMR FILED 07/08/2022)
Census Tract011906
Assessed Land Value$43,293
Assessed Improvement Value$196,419
Assessment Year2025
About this property
New Construction Farm style home under construction that was recently completed at the end of December. This home features alot of attention in living room and primary room. The home has an open floor concept plan with 3 bedroom and 2 full bath. Living room and Master bedroom has cedar beams as shown in pictures. Builder has added all sod around the whole property with sprinkler system.
Investor Tools
$239,712
Estimated Property Value
$228,657Estimated Mortgage Balance
$11,055Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,438 /month
Positive
Cash Flow Estimate:
$479 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$458/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,300
$239,712
2025
$43,293
$196,419
$239,712
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,300
$239,712
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Right Start Mortgage Inc
Stand Alone Second / Subordinate Position
$8,190
No
First
Feb 16, 2024
Mar 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$228,657
$11,055
4%
95%
$1,428/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,141/mo
$1,428/mo
$-287/mo
5.7%
