$273,000
NAL Estimated Property Value607 Gayle Circle, Bells, TX, 75414
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Vented Exhaust Fan
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size10,402 sqft
Building Information
Year Built1995
Roof Type109
Garage Spaces2
Land Information
APNB003 5559014
Lot Number14
SubdivisionWestern Heights
Land UseResidential
Legal DescriptionWESTERN HEIGHTS, BLOCK 1, LOT 14
Census Tract000101
Assessed Land Value$36,400
Assessed Improvement Value$209,939
Assessment Year2025
About this property
Bells ISD!! Updated, well maintained home in nice subdivision. Three bedrooms, two full baths, large walk-in closet in master bedroom. Wood burning fireplace in living area. Breakfast area, living area and kitchen are all open to a privacy fenced backyard.
Investor Tools
$273,000
Estimated Property Value
$177,464Estimated Mortgage Balance
$95,536Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,638 /month
Positive
Cash Flow Estimate:
$546 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$425/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,731
$246,339
2025
$36,400
$209,939
$246,339
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,731
$246,339
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Va
$200,984
Yes
First
May 8, 2020
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$177,464
$95,536
34%
65%
$1,206/mo
