$237,000
NAL Estimated Property Value505 Odell St, Cleburne, TX, 76033
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Refrigerator
FlooringCarpet, Vinyl
Exterior
Lot Size9,858 sqft
Building Information
Year Built1985
Garage Spaces2
Land Information
APN126.2967.00030
Lot Number3
Land UseResidential
Legal DescriptionLOT 3 BLK 1 PRESTON MEADOW ADDITION SEC 1
Census Tract130700
Assessed Land Value$54,000
Assessed Improvement Value$180,553
Assessment Year2025
About this property
Cute remodeled home located in Cleburne. With a side entry garage, there is plenty of extra driveway space for vehicles. As you walk in you will notice the large living area with vaulted ceilings and a wood burning fireplace. The eat in dining area has bay windows that let in the natural light. Kitchen features granite countertops. Good sized rooms. Separate laundry room. Walk out the back door and there is a covered patio perfect for relaxing. You don't want to miss this opportunity. Call to schedule your showing today!
Investor Tools
$237,000
Estimated Property Value
$228,616Estimated Mortgage Balance
$8,384Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,494 /month
Positive
Cash Flow Estimate:
$498 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$535/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,230
$234,553
2025
$54,000
$180,553
$234,553
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,230
$234,553
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Fha
$243,182
Yes
First
Feb 10, 2023
Mar 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$228,616
$8,384
3%
96%
$1,458/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,458/mo
+$469/mo
9.8%
