$214,000
NAL Estimated Property Value504 Davis Street, Wharton, TX, 77488
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Gas Oven
Exterior
Lot Size8,250 sqft
Building Information
Year Built2017
Garage Spaces2
Land Information
APN26230
Lot Number1B
SubdivisionWharton
Land UseResidential
Legal DescriptionWHARTON BLOCK 22 LOT 1B
Census Tract740400
Assessed Land Value$18,563
Assessed Improvement Value$181,103
Assessment Year2025
About this property
Be the first to own this beautiful new construction home! High Ceiling, Tile floors, Granite counter tops through out Kitchen to Bathrooms and custom cabinets, Carpet in bedrooms, Hugh master closet, Gas connections, privacy fence in backyard, 2 care garage.
Investor Tools
$214,000
Estimated Property Value
$150,055Estimated Mortgage Balance
$63,945Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,284 /month
Positive
Cash Flow Estimate:
$428 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$310/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,646
$198,090
2025
$18,563
$181,103
$199,666
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,646
$198,090
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending Inc
Fha
$166,920
Yes
First
Jul 26, 2019
Aug 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$150,055
$63,945
29%
70%
$1,042/mo
