$258,000
NAL Estimated Property Value5926 N State Highway 78, Bonham, TX, 75418
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Range, Refrigerator
FlooringCarpet, Laminate, Vinyl
Exterior
Lot Size4.90 acres
Building Information
Year Built1920
Land Information
APN85658
Lot Number1
Land UseResidential
Legal DescriptionFANNIN NORTH 78 ADDITION, LOT 1, ACRES 4.899
Census Tract950800
Assessed Land Value$115,890
Assessed Improvement Value$107,100
Assessment Year2025
About this property
House on 4.899 acres with a haydock block 1,900 sf shop with electricity and awning for additional parking. Also has covered RV parking and a stocked pond, ready for fishing!
Investor Tools
$258,000
Estimated Property Value
$58,446Estimated Mortgage Balance
$199,554Estimated Equity
77% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,548 /month
Positive
Cash Flow Estimate:
$516 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$376/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,220
$222,990
2025
$115,890
$107,100
$222,990
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,220
$222,990
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Commercial
$72,250
No
First
Mar 16, 2017
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$58,446
$199,554
77%
23%
$434/mo
