Last 24 Hours
$300,000
NAL Estimated Property Value702 W Rochester Street, Terrell, TX, 75160
Off Market
4 Beds
3 Bath
1,917 Sq Ft
$166.93 / sqft
Built in 2025Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Bedrooms 4
Bathrooms 3AppliancesDishwasher, Electric Range, Microwave, Refrigerator
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesLighting
Lot Size7,126 sqft
Building Information
Garage Spaces2
Land Information
APN00.3720.0294.0002.03.06.06
Lot Number2D
SubdivisionTerrell Revised
Land UseResidential
Legal DescriptionTERRELL REV BLOCK 294 LOT 2D
Census Tract050500
Assessed Land Value$46,118
Assessment Year2025
About this property
Modern 4 bed, 2.5 bath new build with a game room and oversized lot, style and space. This 2 story home offers a spacious layout with sleek finishes and plenty of room to grow. The upstairs flex space is perfect for a second living area, playroom, or home office. Move in ready and designed for comfort, this home is a smart move and a stunning find. Schedule your showing today!
Investor Tools
$300,000
Estimated Property Value
$293,716Estimated Mortgage Balance
$6,284Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,920 /month
Positive
Cash Flow Estimate:
$640 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$230/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,255
$46,118
2025
$46,118
N/A
$46,118
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,255
$46,118
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of The Ozarks
Fha
$294,566
Yes
First
Mar 27, 2026
Apr 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$293,716
$6,284
2%
98%
$1,767/mo
12.4%