$912,000
NAL Estimated Property Value6388 Dorsey Drive, Athens, TX, 75752
$1,003,745 ARV
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Double Oven, Electric Cooktop, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesStorage
Building Information
Year Built1997
Roof Type105
Garage Spaces2
Land Information
APN2645-0000-0110-00
Lot Number11
SubdivisionDorsey Est Acres (25)
Land UseResidential
Legal DescriptionLT 11 AB 94 A M BUTLER SUR, DORSEY ESTATE ACRES, LT 11
Census Tract950303
Assessed Land Value$133,875
Assessed Improvement Value$437,827
Assessment Year2025
About this property
Fantastic Lake Views. Easy Access. House sleeps 18 family and friends comfortably with large master suite and bath, separate guest room, with two additional bunk rooms. Large open kitchen and family room. Mostly furnished. Gently sloping back yard down to lake. Fire pit and zip line in the trees. Boat dock with lift and fishing areas.
Investor Tools
$912,000
Estimated Property Value
$303,954Estimated Mortgage Balance
$608,046Estimated Equity
66% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$1,003,745
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,472 /month
Positive
Cash Flow Estimate:
$1,824 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,259/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,551
$571,702
2025
$133,875
$437,827
$571,702
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,551
$571,702
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bokf Na
Conventional
$327,600
No
First
Apr 20, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$303,954
$608,046
66%
33%
$1,635/mo
