$178,000
NAL Estimated Property Value641 3rd St, Tuscola, TX, 79562
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Electric Range, Gas Cooktop, Gas Oven, Gas Range, Microwave, Refrigerator, Other
FlooringCarpet, Ceramic Tile, Laminate, Wood
Exterior
Exterior FeaturesDeck
Lot Size14,000 sqft
Building Information
Year Built1951
Stories1
Roof Type105
Garage Spaces1
Land Information
APNS7000024700
Lot Number11-12
SubdivisionOriginal Town Tuscola
Land UseResidential
Legal DescriptionORIGINAL TOWN TUSCOLA, BLOCK 40, LOT 11-12
Census Tract013502
Assessed Land Value$7,000
Assessed Improvement Value$127,870
Assessment Year2025
About this property
INVESTOR SPECIAL! 3 bed, 2 bath, 1 car garage. updated & in highly desirable Jim Ned ISD. Large corner lot on quiet street with covered patio in back. granite counters, new windows, remodeled kitchen & bathrooms. Truly a turn-key investment property with tenants already in place.
Investor Tools
$178,000
Estimated Property Value
$177,803Estimated Mortgage Balance
$197Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,068 /month
Positive
Cash Flow Estimate:
$356 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$269/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,338
$134,870
2025
$7,000
$127,870
$134,870
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,338
$134,870
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Va
$179,900
Yes
First
Sep 3, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$177,803
$197
0%
100%
$1,079/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,490/mo
$1,079/mo
+$411/mo
10.0%
