$93,000
NAL Estimated Property Value511 Stirman Street, Athens, TX, 75751
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven
FlooringCeramic Tile, Laminate
Building Information
Year Built2022
Roof Type105
Land Information
APN2145-0025-001B-01
Lot Number1B
SubdivisionBishop Heights (292)
Land UseResidential
Legal DescriptionLT 1B (SOUTH) AB 782 T PARMER SUR, BISHOP HEIGHTS ADDN, BLK 25 LT 1B (SOUTH)
Census Tract951202
Assessed Land Value$1,540
Assessed Improvement Value$45,895
Assessment Year2025
About this property
Back on Market! Buyers decided to purchase in another city. Located on a large lot near downtown Athens, this is a nicely remodeled 2 bedroom, 1 bathroom home. Updates include new plumbing, flooring, roof, kitchen updates, paint inside and outside, new light fixtures and countertops. Electrical has also been updated.
Investor Tools
$93,000
Estimated Property Value
$72,046Estimated Mortgage Balance
$20,954Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$558 /month
Positive
Cash Flow Estimate:
$186 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$122/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,004
$47,435
2025
$1,540
$45,895
$47,435
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,004
$47,435
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Savings Bank
Fha
$78,452
Yes
First
Jan 19, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$72,046
$20,954
22%
77%
$471/mo
