$85,000
NAL Estimated Property Value514 Johnson St, Fabens, TX, 79838
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesWater Heater, Refrigerator
FlooringTile, Carpet
Exterior
Lot Size3,234 sqft
Building Information
Year Built1952
Stories1
Roof Type106
Land Information
APNJ650-000-000A-000B
SubdivisionA Johnson
Land UseResidential
Legal DescriptionA JOHNSON WLY 1/2 OF 1 (22.50 FT ON NELY-150.75 FT ON SELY-26.63 FT ON SWLY-136.50 FT ON NWLY) (3233.65 SQ FT)
Census Tract010505
Assessed Land Value$28,294
Assessed Improvement Value$41,189
Assessment Year2025
About this property
Tiny and affordable! Tired of renting and ready to buy? Perfect! A charming home that will keep all your expenses as low as possible. Plenty of room for future expansion. Ready for move in - don't spend on costly repairs. This home is ideal for a starter home, and can then be used as a rental property when your family grows and it's time to move on. Super opportunity! Call today and schedule an appointment!
Investor Tools
$85,000
Estimated Property Value
$82,367Estimated Mortgage Balance
$2,633Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$510 /month
Positive
Cash Flow Estimate:
$170 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$127/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,102
$69,483
2025
$28,294
$41,189
$69,483
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,102
$69,483
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$82,968
Yes
First
Dec 22, 2025
Jan 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$82,367
$2,633
3%
97%
$498/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,361/mo
$498/mo
+$863/mo
19.2%
