$202,000
NAL Estimated Property Value601 N Joy St, Little River Academy, TX, 76554
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesElectric Range, Other, Oven, Plumbed For Ice Maker, Vented Exhaust Fan, Water Heater, Microwave, Range
FlooringVinyl
Exterior
Exterior FeaturesPatio
Lot Size9,901 sqft
Building Information
Year Built1980
Stories1
Roof Type105
Garage Spaces1
Land Information
APN80472
Lot Number29
SubdivisionSwaim Addition
Land UseResidential
Legal DescriptionSWAIM ADDITION, BLOCK 001, LOT 0029
Census Tract021400
Assessed Land Value$30,000
Assessed Improvement Value$114,106
Assessment Year2025
About this property
Academy ISD. This home could be described as Better than new. Recent shingles, hot water heater, A/C and heater. Insulated garage door and opener, new paint. Vinyl plank floors throughout, granite counters in the kitchen and stainless steel range and microwave. This property backs up to a green space and is in walking distance to the Elementary and daycare in town. Super quiet street. Home has a nice established fenced yard with patio. Great home in great small town.
Investor Tools
$202,000
Estimated Property Value
$204,656Estimated Mortgage Balance
$202,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,212 /month
Positive
Cash Flow Estimate:
$404 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$290/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,465
$144,106
2025
$30,000
$114,106
$144,106
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,465
$144,106
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$207,070
No
First
Sep 16, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$204,656
N/A
0%
101%
$1,242/mo
