$567,900
NAL Estimated Property Value801 N Gonzales St, Marfa, TX, 79843
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size9,104 sqft
Building Information
Year Built1950
Land Information
APN130800000030001000000
Lot Number1
Land UseResidential
Legal Description3, MAHON LOT 1
Census Tract950100
Assessed Land Value$108,660
Assessed Improvement Value$459,240
Assessment Year2025
About this property
A 1950s adobe home reimagined to custom perfection! This 3 Bed / 2.5 bath property paces the tranquil city park (former Lannan Park) in North West Marfa is ready for life. Just bring your slippers! Renovated in 2023 with all new flooring, vaulted ceiling, electric, plumbing, insulation, central AC, landscaping and so much more. Just waiting for you.
Investor Tools
$567,900
Estimated Property Value
$131,657Estimated Mortgage Balance
$436,496Estimated Equity
80% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,344 /month
Positive
Cash Flow Estimate:
$1,448 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,162/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,099
$567,900
2025
$108,660
$459,240
$567,900
No
Tax History
Year
Tax Paid
Assessed Value
2025
$11,099
$567,900
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Big Bend Banks Na
Non-Purchase Money Mortgage / Home Equity
$145,000
No
First
Jun 14, 2021
Jun 2024
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$131,657
$532,343
80%
23%
$870/mo
