$228,000
NAL Estimated Property Value600 S Elm, Milford, TX, 76670
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater
FlooringWood
Exterior
Lot Size14,288 sqft
Building Information
Year Built1920
Stories1
Roof Type105
Garage Spaces1
Land Information
APN58.3384.901.003.00.109
Lot Number3
SubdivisionDicksons Addn-Rev
Land UseResidential
Legal DescriptionLOT 3 BLK A DICKSONS ADDN-REV .328 AC
Census Tract061000
Assessed Land Value$49,500
Assessed Improvement Value$166,057
Assessment Year2025
About this property
Fully renovated! Move-in ready! 3 bedroom- 2 bathroom Craftsman Home! Great family home across the street from Schools! Large, Corner Lot. BEAUTIFUL, refinished hard wood floors. Large family and dining room. New roof with radiant barrier and NEW HVAC system. NEW stainless steel appliances. New plumbing system. Granite in the kitchen. TALL Ceilings. 12+ inches of new attic insulation. LED light fixtures. Buyer and agent to verify all within
Investor Tools
$228,000
Estimated Property Value
$215,770Estimated Mortgage Balance
$12,230Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,368 /month
Positive
Cash Flow Estimate:
$456 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$389/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,527
$215,557
2025
$49,500
$166,057
$215,557
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,527
$215,557
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Fha
$220,924
Yes
First
Jul 17, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$215,770
$12,230
5%
95%
$1,365/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$1,365/mo
+$200/mo
8.2%
