$196,000
NAL Estimated Property Value504 S Pine Street, Calvert, TX, 77837
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Water Heater, Gas Water Heater
FlooringVinyl
Exterior
Lot Size6,490 sqft
Land Information
APN030000-011680
Lot Number2,3
Land UseResidential
Legal DescriptionN6.5' OF LT2 & ALL LT 3 BL 59 CALVERT 1537/266 0.149 ACRES
Census Tract960200
Assessed Land Value$8,447
Assessed Improvement Value$92,890
Assessment Year2025
About this property
OH THE CHARM! This sweet COZY little gem is completely updated and ready for someone to call it home. The 2 bedroom 1 bath home is the perfect size for someone looking to relocate to the Historic City of Calvert. The home features a good size living room, big dining room, unique kitchen updates and a bonus room for hobbies or office space. THEN step out back and you will find a WONDERFUL guest room with 1 bedroom, living area, kitchenette a full bath and outdoor sitting or storage area. THIS ONE IS CUTE, so hurry over and make it your own.
Investor Tools
$196,000
Estimated Property Value
$159,663Estimated Mortgage Balance
$36,337Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,182 /month
Positive
Cash Flow Estimate:
$394 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$230/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,779
$101,337
2025
$8,447
$92,890
$101,337
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,779
$101,337
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pilgrim Mortgage Llc
Fha
$160,358
Yes
First
Feb 13, 2026
Mar 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$159,663
$36,337
18%
81%
$962/mo
