$185,000
NAL Estimated Property Value5400 Fm 2004 Rd, Hitchcock, TX, 77563
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesGas Oven, Free-Standing Range, Gas Range, Oven, Refrigerator
FlooringCarpet, Vinyl, Wood
Exterior
Lot Size2.50 acres
Building Information
Year Built1952
Stories1
Roof Type105
Land Information
APN7720-0000-0011-000
Lot NumberK
SubdivisionWittjen
Land UseResidential
Legal DescriptionABST 71 PAGE 3 & 7 N 1/2 OF LOT K (11-1) WITTJEN SUB
Census Tract723200
Assessed Land Value$217,800
Assessed Improvement Value$55,210
Assessment Year2025
Investor Tools
$185,000
Estimated Property Value
$169,804Estimated Mortgage Balance
$15,196Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,110 /month
Positive
Cash Flow Estimate:
$370 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$215/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,656
$140,525
2025
$217,800
$55,210
$273,010
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,656
$140,525
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$172,713
No
First
Dec 3, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$169,804
$8,196
4%
92%
$1,128/mo
