$296,000
NAL Estimated Property Value602 Saint James St, Terrell, TX, 75160
$305,507 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Range, Electric Water Heater
Exterior
Lot Size7,501 sqft
Building Information
Year Built2023
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00.0260.0003.0059.00.06.06
Lot Number59
SubdivisionBreezy Hill
Land UseResidential
Legal DescriptionBREEZY HILL, BLOCK C, LOT 59, UNDIVIDED INTEREST 50.0000000000%
Census Tract050500
Assessed Land Value$23,888
Assessed Improvement Value$137,286
Assessment Year2025
About this property
Seller offering $3k in Seller Concessions with full price offer! BACK ON THE MARKET! BUYER FINANCING FELL THROUGH ONCE AGAIN! No issues with the home! Welcome to your contemporary 3-bed, 2-bath haven with an open layout and a spacious yard. Experience modern living with sleek design, ample natural light, and versatile spaces perfect for both relaxation and entertainment. Welcome home to comfort and style.
Investor Tools
$296,000
Estimated Property Value
$270,216Estimated Mortgage Balance
$25,784Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$305,506
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,776 /month
Positive
Cash Flow Estimate:
$592 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$759/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,628
$161,174
2025
$23,888
$137,286
$161,174
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,628
$161,174
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Portfolio Mortgage Corp
Fha
$279,837
Yes
First
Jun 14, 2024
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$270,216
$25,784
8%
91%
$1,678/mo
