$239,000
NAL Estimated Property Value500 Ross St, Smithville, TX, 78957
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesOven, Built-In Electric Oven, Dishwasher, Disposal, Dryer, Exhaust Fan, Gas Cooktop, Microwave, Refrigerator, Stainless Steel Appliance(s), Washer, Washer/Dryer, Washer/Dryer Stacked, Water Heater, Wine Cooler
FlooringLaminate, Tile
Exterior
Exterior FeaturesGarden, Lighting, Private Entrance, Private Yard
Lot Size8,407 sqft
Building Information
Year Built1960
Stories1
Roof Type112
Garage Spaces1
Land Information
APNR16264
Lot Number5
SubdivisionBurleson
Land UseResidential
Legal DescriptionBURLESON, BLOCK 54, LOT 5
Census Tract950700
Assessed Land Value$57,336
Assessed Improvement Value$153,359
Assessment Year2025
About this property
Owner/Agent...Seller offering 10k to help buyer with closing costs. Seller won't do anything else to the house. All appliances that you see are included. New Survey provided in documents.
Investor Tools
$239,000
Estimated Property Value
$266,901Estimated Mortgage Balance
$239,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,614 /month
Positive
Cash Flow Estimate:
$538 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$397/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,573
$210,695
2025
$57,336
$153,359
$210,695
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,573
$210,695
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Navy Fcu
Conventional
$280,000
No
First
Aug 19, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$266,901
N/A
0%
112%
$1,725/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$1,725/mo
+$363/mo
10.5%
