$126,000
NAL Estimated Property Value737 Ritchey Street, Gainesville, TX, 76240
$127,279 ARV
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesGas Cooktop, Gas Oven, Gas Water Heater
FlooringLaminate
Exterior
Exterior FeaturesOther
Lot Size6,199 sqft
Building Information
Year Built1958
Roof Type105
Garage Spaces2
Land Information
APN19251
Lot Number13
SubdivisionWoodsmith
Land UseResidential
Legal DescriptionWOODSMITH; BLOCK 4; LOT 13; LIFE EST JESSE LYN MCADEN & SHIRLEY ANN
Census Tract000600
Assessed Land Value$25,234
Assessed Improvement Value$110,268
Assessment Year2025
About this property
Unique floor plan with lots of storage rooms! The back porch is enclosed in and could be used as an office, bedroom or den. The laundry room is in the bathroom. Second structure on property features garage, 3 large storage rooms, a half bath and 2 car carport garage! In the garage, it is fully wired. This structure has many possibilities! There is also a nice underground storm cellar that is located by the patio!
Investor Tools
$126,000
Estimated Property Value
$119,909Estimated Mortgage Balance
$6,091Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$127,279
Rent-to-Value Ratio: 0.72%
Rent Estimate
$779 /month
Positive
Cash Flow Estimate:
$260 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$101/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$582
$107,035
2025
$25,234
$110,268
$135,502
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2024
$582
$107,035
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Link
Conventional
$125,400
No
First
Dec 11, 2023
Jan 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$119,909
$6,091
4%
95%
$752/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,050/mo
$752/mo
+$298/mo
10.0%
