$224,000
NAL Estimated Property Value707 Hudgins St, Smithville, TX, 78957
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Exterior
Lot Size8,407 sqft
Building Information
Year Built1939
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR16009
Lot Number5
SubdivisionBurleson
Land UseResidential
Legal DescriptionBURLESON, BLOCK 4A, LOT 5
Census Tract950700
Assessed Land Value$57,336
Assessed Improvement Value$132,098
Assessment Year2025
About this property
THIS. IS. IT !!! Great things come in small packages ~ This 917 sqf 2/bedroom 1/bath has all the charm you would expect in the wonderful historic district of Smithville ~ wood floors, arch entries and charming neighborhood ~ Fenced backyard, 1 car garage and workshop ~ Beautifully updated bathroom ~ Large mature pecan trees in the front & backyard ~ BONUS *ALL appliances will convey !Restrictions: Yes
Investor Tools
$224,000
Estimated Property Value
$101,407Estimated Mortgage Balance
$122,794Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,344 /month
Positive
Cash Flow Estimate:
$448 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$442/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,182
$189,434
2025
$57,336
$132,098
$189,434
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,182
$189,434
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Centennial Mortgage Corp
Conventional
$113,000
No
First
Dec 7, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$101,407
$122,593
54%
45%
$678/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,626/mo
$678/mo
+$948/mo
8.7%
