$188,000
NAL Estimated Property Value749 Adrian Dr, DONNA, TX, 78537
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size5,998 sqft
Building Information
Year Built2016
Stories1
Roof Type105
Land Information
APNS0670-00-000-0066-00
Lot Number66
SubdivisionSan Joaquin - Sdn
Land UseResidential
Legal DescriptionSAN JOAQUIN LOT 66
Census Tract022111
Assessed Land Value$24,900
Assessed Improvement Value$82,809
Assessment Year2025
About this property
Beautiful Frame/Stucco Home! It Has 3 Bedrooms, 1 Bath Plus Plumbing Prepared For A Future 1/2 Bath. Home Feels Like New, Very Well Kept. All Tile Floors, High Decorative Ceilings With Fans. Home Is Close To Val Verde Rd & Minnesota.
Investor Tools
$188,000
Estimated Property Value
$91,596Estimated Mortgage Balance
$96,404Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,128 /month
Positive
Cash Flow Estimate:
$376 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$186/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,290
$107,709
2025
$24,900
$82,809
$107,709
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,290
$107,709
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
S1l Inc
Fha
$103,098
Yes
First
Jul 9, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$91,596
$96,404
51%
49%
$619/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,141/mo
$619/mo
+$522/mo
7.3%
