Last 24 Hours
$380,000
540 VZ CR 4513, Ben Wheeler, TX, 75754
On Market
Just Added
4 Beds
— Bath
2,275 Sq Ft
$167.03 / sqft
Built in 2024Property Lead Type:
Must-SellHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms —AppliancesElectric Range, Dishwasher, Microwave, Refrigerator
FlooringConcrete
Exterior
Lot Size1 acre
Building Information
Year Built2023
Land Information
APN065.0234.0025.0004.0000
Land UseResidential Single Family
Legal DescriptionACRES: 1.000 ABST: 234 SUR: J EVANS
Census Tract950902
Assessed Land Value$51,120
Assessed Improvement Value$295,480
Assessment Year2025
About this property
Here's your chance to own a great rental property. 4 units on 1 acre. Duplex-each side is 550 SQ FT, 1 bedroom, 1 bathroom, privacy back porch with fencing. Tiny house 1- 575 SQ FT, 1 bedroom, 1 bathroom, privacy yard with fencing. Tiny house 2-600 SQ FT, 1 bedroom, 1 bathroom, privacy yard, fencing. Each unit has its own electric meter. 2 water meters, All units constructed in 2023, 2 aerobic systems installed. All 4 units occupied $1000 monthly each. Call today to schedule your showing!
Investor Tools
$235,774Estimated Mortgage Balance
$141,226Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,280 /month
Positive
Cash Flow Estimate:
$760 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$454/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,568
$346,600
2025
$51,120
$295,480
$346,600
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,568
$346,600
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Champions Funding Llc
Commercial
$240,000
No
First
May 21, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$235,774
$141,226
37%
63%
$1,439/mo
12.4%