$324,000
NAL Estimated Property Value803 Bishop St, Smithville, TX, 78957
$328,499 ARV
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Free-Standing Range, Electric Water Heater
FlooringCarpet, Tile
Exterior
Lot Size8,451 sqft
Building Information
Year Built2005
Stories1
Roof Type105
Land Information
APNR42946
Lot Number7
SubdivisionBaker
Land UseResidential
Legal DescriptionBAKER, BLOCK A, LOT 7
Census Tract950700
Assessed Land Value$57,549
Assessed Improvement Value$184,414
Assessment Year2025
About this property
This home has been completely redone on the inside. Beautiful ranch style home with covered front and back porches. Open concept floor plan with updated kitchen. Huge master bedroom with sitting area and access to fenced back yard. Great laundry room with built in cabinets for extra storage. All rooms are very spacious. Located in the sought out area of Smithville. Located across from the Jr. High and Smithville Elementary. Shade trees and charm go have a look today.FEMA - Unknown Restrictions: Yes
Investor Tools
$324,000
Estimated Property Value
$236,979Estimated Mortgage Balance
$87,457Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$328,499
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,944 /month
Positive
Cash Flow Estimate:
$648 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$493/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,297
$241,963
2025
$57,549
$184,414
$241,963
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,297
$241,963
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$206,750
No
First
Jan 25, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$236,979
$82,021
25%
73%
$1,540/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$1,540/mo
+$548/mo
7.7%
