$243,000
NAL Estimated Property Value580 County Road 3295, Cleveland, TX, 77327
Off Market
Highlights
Interior
Exterior
Lot Size1.42 acres
Building Information
Year Built2024
Stories2
Roof Type105
Land Information
APNR232242
Lot Number22
SubdivisionRanchito Alegre, Sec 2
Land UseVacant Land
Legal DescriptionRANCHITO ALEGRE, SEC 2, BLOCK 1, LOT 22, ACRES 1.42
Census Tract700301
Assessed Land Value$62,370
Assessed Improvement Value$165,780
Assessment Year2025
About this property
This is a 1.4 acre land with a locked gate surrounded by a barbed wire fence. Part of the land is cleared and there is a container box on the property for storage and an old motorhome that can be left on the property or removed.
Investor Tools
$243,000
Estimated Property Value
$49,069Estimated Mortgage Balance
$193,931Estimated Equity
79% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,458 /month
Positive
Cash Flow Estimate:
$486 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$179/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$932
$228,150
2025
$62,370
$165,780
$228,150
No
Tax History
Year
Tax Paid
Assessed Value
2024
$932
$228,150
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ranchitoalegre Llc
Stand Alone Second / Subordinate Position
$53,136
No
First
Apr 18, 2022
Aug 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$49,069
$190,931
79%
20%
$319/mo
