$218,000
NAL Estimated Property Value505 Elm St, Idalou, TX, 79329
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
FlooringVinyl
Exterior
Lot Size10,530 sqft
Building Information
Year Built1958
Roof Type105
Garage Spaces1
Land Information
APNR67744
Lot Number210
SubdivisionBaze W C Sub (Idalou)
Land UseResidential
Legal DescriptionBAZE W C L 21
Census Tract010102
Assessed Land Value$4,860
Assessed Improvement Value$180,491
Assessment Year2025
About this property
Highly sought out location in Idalou, close to football field and schools. Cozy, well-kept 3/2/1 with large bedrooms and a great kitchen/dining area that will fit all of your entertaining and family needs. Lots of potential in the large backyard. Vinyl flooring throughout the house, great for kids and pets. Great home, ideal for both investors or first-time home buyers.
Investor Tools
$218,000
Estimated Property Value
$128,019Estimated Mortgage Balance
$89,981Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,308 /month
Positive
Cash Flow Estimate:
$436 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$374/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,400
$185,351
2025
$4,860
$180,491
$185,351
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,400
$185,351
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank
Fha
$142,373
Yes
First
Feb 4, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$128,019
$89,981
41%
59%
$854/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,425/mo
$854/mo
+$571/mo
7.8%
