$226,000
NAL Estimated Property Value802 Scarlet Drive, Early, TX, 76802
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Refrigerator
FlooringCarpet, Laminate, Tile
Exterior
Lot Size15,002 sqft
Building Information
Year Built1995
Garage Spaces2
Land Information
APN49738
Lot Number12
SubdivisionSouthern Belle Estates Subdivision
Land UseResidential
Legal DescriptionSOUTHERN BELLE ESTATES, BLOCK 1, LOT 12
Census Tract951200
Assessed Land Value$12,000
Assessed Improvement Value$202,230
Assessment Year2025
About this property
This beautifully remodeled 3-bedroom, 2-bath home. As you step inside, you'll be greeted by an open-concept living area filled with natural light, featuring brand-new flooring and fresh paint throughout. Outside, the property features a large, landscaped yard, perfect for entertaining or relaxing. Located in a quiet, friendly neighborhood, this home is close to schools, shopping, and dining, making it a perfect choice for families or anyone looking for a move-in ready gem.
Investor Tools
$226,000
Estimated Property Value
$182,697Estimated Mortgage Balance
$43,303Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,497 /month
Positive
Cash Flow Estimate:
$499 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$331/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,841
$214,230
2025
$12,000
$202,230
$214,230
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,841
$214,230
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sirva Mortgage Inc
Conventional
$188,000
No
First
Oct 11, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$182,697
$43,303
19%
81%
$1,128/mo
