$274,000
NAL Estimated Property Value518 W Vaughan St, Bertram, TX, 78605
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Exhaust Fan, Free-Standing Electric Range
FlooringLaminate, Tile
Exterior
Exterior FeaturesLighting
Lot Size11,252 sqft
Building Information
Year Built1950
Garage Spaces2
Land Information
APN37494
Lot Number1
SubdivisionRuble Addition
Land UseResidential
Legal DescriptionS7500 RUBLE ADDITION LOT 1 BLK 1
Census Tract960102
Assessed Land Value$25,875
Assessed Improvement Value$228,934
Assessment Year2025
About this property
This adorable farmhouse cottage has been completely remodeled from top to bottom. This home has 2 bedrooms and 2 full baths. Open concept with kitchen overlooking living room. The kitchen features an island, stainless steel appliances, and a large sink. The laundry room is off the kitchen behind it's own door. There is an attached oversized 2 car garage, and a charming from porch. New plumbing, electrical, foundation, roof, EVERYTHING IS BRAND NEW. Right in the heart of Bertram!
Investor Tools
$274,000
Estimated Property Value
$232,863Estimated Mortgage Balance
$41,137Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,650 /month
Positive
Cash Flow Estimate:
$550 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$405/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,484
$254,809
2025
$25,875
$228,934
$254,809
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,484
$254,809
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crystal Clear Mortgage Llc
Conventional
$238,500
No
First
Jan 31, 2025
Feb 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$232,863
$21,946
8%
85%
$1,430/mo
