$269,343
NAL Estimated Property Value605 Melody Lane, Gainesville, TX, 76240
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Range, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size10,672 sqft
Building Information
Year Built1963
Roof Type105
Garage Spaces2
Land Information
APN8965
Lot Number15
SubdivisionJoy Acres
Land UseResidential
Legal DescriptionJOY ACRES; BLOCK 11; LOT 15 & N 5' OF 14
Census Tract001100
Assessed Land Value$44,257
Assessed Improvement Value$225,086
Assessment Year2025
About this property
Nice updated home in quiet neighborhood. 3 bedroom 2 bath home features open concept design with updated flooring and nice size owner suite. Large fenced back yard with covered patio is perfect for entertaining. Roof is one year old and the electrical has been updated.
Investor Tools
$269,343
Estimated Property Value
$233,550Estimated Mortgage Balance
$35,793Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,616 /month
Positive
Cash Flow Estimate:
$539 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$466/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,247
$269,343
2025
$44,257
$225,086
$269,343
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2024
$4,247
$269,343
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$254,317
Yes
First
Jan 28, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$233,550
$35,793
13%
87%
$1,525/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,420/mo
$1,525/mo
$-105/mo
6.3%
