$729,000
NAL Estimated Property Value5375 Impala South Rd, Athens, TX, 75752
$862,557 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesTrash Compactor, Dishwasher, Electric Cooktop, Electric Oven, Double Oven
FlooringCarpet, Ceramic Tile, Hardwood
Exterior
Lot Size31,363 sqft
Building Information
Year Built1985
Roof Type105
Garage Spaces2
Land Information
APN3142-0000-0090-00
Lot Number9
SubdivisionImpala South (34)
Land UseResidential
Legal DescriptionLT 9 AB 1174 W T JENKINS SUR, IMPALA SOUTH SUBD, LT 9
Census Tract950303
Assessed Land Value$225,855
Assessed Improvement Value$458,280
Assessment Year2025
About this property
UPDATED AND CUTE three bedroom, three bath traditional style home with many new features including a new roof, new wood floors in some areas of the home, all new paint, a spacious living room with a heatilator fireplace, an open view of the lake, and a boathouse with a large deck making for a great place to gather! Enjoy early mornings or fantastic sunsets from the open-air deck at the home overlooking the lake.
Investor Tools
$729,000
Estimated Property Value
$311,987Estimated Mortgage Balance
$417,013Estimated Equity
57% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$862,557
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,770 /month
Positive
Cash Flow Estimate:
$1,590 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$337/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$399
$684,135
2025
$225,855
$458,280
$684,135
No
Tax History
Year
Tax Paid
Assessed Value
2024
$399
$684,135
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Farmers Bank & Trust
Va
$270,000
Yes
First
Apr 11, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$311,987
$417,013
57%
43%
$1,979/mo
