$215,121
NAL Estimated Property Value502 Mesquite Drive, Rio Vista, TX, 76093
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile
Building Information
Year Built2005
Garage Spaces1
Land Information
APN126.4252.00230
Lot Number23
Land UseResidential
Legal DescriptionLOT 23 MESQUITE MEADOWS
Census Tract130603
Assessed Land Value$51,000
Assessed Improvement Value$164,121
Assessment Year2025
About this property
Affordable, adorable, move in ready describes this 3-2-1 brick home perfectly. Located in the Rio Vista school district . Offering an open concept the kitchen features a cozy breakfast bar that opens onto the generous sized dining area. The master bedroom is large enough to fit a king sized bed, a nice walk in closet and a master bathroom. The backyard offers room for the above ground pool, overlooking wide open spaces. You better set your appointment to see this one, it is not going to last long.
Investor Tools
$215,121
Estimated Property Value
$135,014Estimated Mortgage Balance
$80,107Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,291 /month
Positive
Cash Flow Estimate:
$430 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$436/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,160
$215,121
2025
$51,000
$164,121
$215,121
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,160
$215,121
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Conventional
$151,050
No
First
Nov 3, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$135,014
$80,107
37%
63%
$906/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$906/mo
+$1,021/mo
10.7%
