$125,624
NAL Estimated Property Value5325 Idylwood St, Beaumont, TX, 77703
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesOven, Microwave, Electric Range, Dryer, Refrigerator, Washer
FlooringTile, Wood
Exterior
Lot Size15,599 sqft
Building Information
Year Built1968
Stories1
Garage Spaces2
Land Information
APN038750-000-004800-00000
Lot Number12
SubdivisionLucas Acres
Land UseResidential
Legal DescriptionLUCAS ACRES L12 S75X208.71 BLK 2
Census Tract000103
Assessed Land Value$4,350
Assessed Improvement Value$121,274
Assessment Year2025
About this property
THE BEST OF BOTH WORLDS!!!!COUNTRY LIVING IN THE CITY AT IT’S BEST!!!THIS LITTLE COTTAGE IS A MUST SEE. THIS 3 BEDROOM 1 BATH HAS ITS ORIGINAL HARD WOOD FLOORS. WITH A NEW ROOF AND WINDOWS THIS LITTLE CUTE IS A MUST SEE. A HUGE BACK YARD PERFECT FOR ENTERTAINING PLUS FRESH FRUIT TREES AND A COVERED PATIO TO ENJOY. CALL TODAY!!
Investor Tools
$125,624
Estimated Property Value
$112,130Estimated Mortgage Balance
$13,494Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$754 /month
Positive
Cash Flow Estimate:
$251 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$200/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,778
$125,624
2025
$4,350
$121,274
$125,624
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,778
$125,624
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$122,100
Yes
First
Jan 31, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$112,130
$19,870
15%
89%
$733/mo
