$171,000
NAL Estimated Property Value602 Main St, Idalou, TX, 79329
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size11,900 sqft
Building Information
Year Built1965
Roof Type105
Land Information
APNR57277
Lot Number10
SubdivisionRoss
Land UseResidential
Legal DescriptionROSS BLK 11 L 1 & N35'OF 2
Census Tract010102
Assessed Land Value$5,100
Assessed Improvement Value$128,332
Assessment Year2025
About this property
Wonderful Centrally location Idalou Home! Large corner lot, living room with fireplace, large kitchen with breakfast bar, large dining room with sliding door to backyard,2 carport, and much more. Just needs your TLC to make it shine.
Investor Tools
$171,000
Estimated Property Value
$64,389Estimated Mortgage Balance
$106,611Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,026 /month
Positive
Cash Flow Estimate:
$342 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$287/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,587
$133,432
2025
$5,100
$128,332
$133,432
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,587
$133,432
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank
Conventional
$71,750
No
First
Jan 19, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$64,389
$106,611
62%
38%
$431/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,425/mo
$431/mo
+$994/mo
10.0%
