Last 24 Hours
$232,000
NAL Estimated Property Value5409 Nimitz Street, Tyler, TX, 75704
Off Market
3 Beds
2 Bath
1,442 Sq Ft
$128.29 / sqft
Built in 1978Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size13,765 sqft
Building Information
Year Built1978
Stories1
Roof Type105
Garage Spaces2
Land Information
APN1-81327-0001-00-001000
Lot Number1
SubdivisionWillingham Estates
Land UseResidential
Legal DescriptionWILLINGHAM ESTATES BLOCK 1 LOT 1
Census Tract001607
Assessed Land Value$29,321
Assessed Improvement Value$196,284
Assessment Year2025
About this property
Well maintained neighborhood, across the street from elementary school; home has had only one owner, there is a large 24x30 metal building on slab with shop lighting which has a 2 car width garage door, with openers. Can be used as garage for up to 4 cars or as a workshop. There is a 10x13 storage shed and small carport for mower. Updated flooring. It's about 9 minutes to Walmart and about 5 minutes to Loop 323. Buyer can offer to purchase interior furnishings. Seller does not have a survey.
Investor Tools
$232,000
Estimated Property Value
$160,890Estimated Mortgage Balance
$71,110Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,392 /month
Positive
Cash Flow Estimate:
$464 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$97/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$225,605
2025
$29,321
$196,284
$225,605
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$225,605
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Va
$180,000
Yes
First
Nov 10, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$160,890
$71,110
30%
69%
$1,080/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,460/mo
$1,080/mo
+$380/mo
7.6%
12.4%