$255,000
NAL Estimated Property Value507 Swope Street, Rio Vista, TX, 76093
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
FlooringCarpet, Ceramic Tile
Building Information
Year Built2007
Garage Spaces2
Land Information
APN126.4210.05182
Lot Number18B,18C
Land UseResidential
Legal DescriptionLOT 18B, 18C BLK E RIO VISTA ESTATES ADDITION II
Census Tract130603
Assessed Land Value$51,000
Assessed Improvement Value$199,067
Assessment Year2025
About this property
Rare Find! Amazing brick home on an oversized lot with a 25X30 workshop with electricity. This 3 bed 2 bath home has been well maintained and is ready to call home. Workshop has an insulated room with a window unit, perfect for an office and a large overhead door with private access off of FM 916, offering convenience for parking vehicles or unloading equipment. The home also has a wonderful covered patio for shade in the summer and a large back yard with trees to enjoy. This house is truly a must see.
Investor Tools
$255,000
Estimated Property Value
$193,952Estimated Mortgage Balance
$61,048Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,530 /month
Positive
Cash Flow Estimate:
$510 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$106/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$250,067
2025
$51,000
$199,067
$250,067
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$250,067
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Conventional
$213,200
No
First
Aug 16, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$193,952
$61,048
23%
76%
$1,279/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,279/mo
+$648/mo
9.1%
