$286,000
NAL Estimated Property Value502 E Juan Linn St, Victoria, TX, 77901
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Range
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesBalcony
Lot Size6,368 sqft
Building Information
Year Built1900
Stories2
Roof Type105
Garage Spaces1
Land Information
APN54800-187-00200
Lot Number2
SubdivisionVictoria
Land UseResidential
Legal DescriptionVICTORIA TIF SW PT OF LOT 2 BLOCK 187
Census Tract000100
Assessed Land Value$30,640
Assessed Improvement Value$200,880
Assessment Year2025
About this property
4 Bedroom, 3 bath home older home situated on a corner lot and offers over 2300 sq. ft. of living space. Nice covered front porch, plus covered balcony, fenced yard and carport. Needs a little TLC. Would make a great rental!
Investor Tools
$286,000
Estimated Property Value
$85,565Estimated Mortgage Balance
$200,435Estimated Equity
70% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,716 /month
Positive
Cash Flow Estimate:
$572 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$408/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,465
$231,520
2025
$30,640
$200,880
$231,520
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,465
$231,520
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$93,000
No
First
Feb 4, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$85,565
$200,435
70%
30%
$558/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,700/mo
$558/mo
+$1,142/mo
7.1%
