$350,246
NAL Estimated Property Value7407 E County Road 6000, Idalou, TX, 79329
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesRange, Disposal, Dishwasher, Free-Standing Electric Range, Free-Standing Range, Microwave
Exterior
Lot Size1.01 acres
Building Information
Year Built2022
Roof Type105
Garage Spaces2
Land Information
APNR343766
Land UseResidential
Legal DescriptionBLK D7 SEC 36 AB 918 TR 9E OF S/PT ACS: 1.01
Census Tract010101
Assessed Land Value$14,140
Assessed Improvement Value$336,106
Assessment Year2025
About this property
New Construction Home by H&M Construction and Design, LLC! This home sits on 1 acre in highly desirable Idalou School District. Has one well, producing around 15 GPM. Master suite features box in ceiling, separate shower and tub, walk in closet, and make up vanity. All bedrooms will have carpet, vinyl throughout the rest of the house. Early enough for customer to pick vinyl color. Will have black finishes, Frigidaire appliances. Estimated Completion of middle August
Investor Tools
$350,246
Estimated Property Value
$314,170Estimated Mortgage Balance
$36,076Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,101 /month
Positive
Cash Flow Estimate:
$700 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$495/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,192
$350,246
2025
$14,140
$336,106
$350,246
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,192
$350,246
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$316,000
No
First
Jan 16, 2026
Feb 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$314,170
$36,076
10%
90%
$1,895/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,425/mo
$1,895/mo
$-470/mo
4.9%
