$168,000
NAL Estimated Property Value504 S Wilma St, Monahans, TX, 79756
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater, Electric Range, Microwave
FlooringCarpet, Vinyl
Exterior
Lot Size10,080 sqft
Land Information
APN5939
Land UseResidential
Legal Description8 TRACT 3 HAMMONS
Census Tract950100
Assessed Land Value$1,890
Assessed Improvement Value$52,720
Assessment Year2025
About this property
Totally remodeled 3 bedroom 2 bath home in 1135 sqft. Taken down to the studs, new everything including electrical and septic. New sheet rock, new insulation in walls and foam insulation in attic. New vinyl floor and new carpet. New kitchen cabinets and new countertops. New toilets. New metal fence. Roof is 7 years old. Home has an attached carport with storage.
Investor Tools
$168,000
Estimated Property Value
$157,192Estimated Mortgage Balance
$11,041Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,008 /month
Positive
Cash Flow Estimate:
$336 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$138/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$822
$54,610
2025
$1,890
$52,720
$54,610
No
Tax History
Year
Tax Paid
Assessed Value
2022
$822
$54,610
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Equity Prime Mortgage Llc
Fha
$158,574
Yes
First
Oct 31, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$157,192
$5,808
3%
94%
$951/mo
