$209,000
NAL Estimated Property Value810 Irma Ave, MERCEDES, TX, 78570
$271,700 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Building Information
Year Built2012
Stories1
Roof Type105
Garage Spaces1
Land Information
APNT5454-00-000-0120-00
Lot Number120
SubdivisionTiger Crossing
Land UseResidential
Legal DescriptionTIGER CROSSING LOT 120
Census Tract023000
Assessed Land Value$27,000
Assessed Improvement Value$131,162
Assessment Year2025
About this property
This Modern Home is still shining like new with fresh paint throughout. It offers an open floor plan, 3 bedrooms, 2 bathrooms, and a 2-car garage. Sprinkler system covers both the front and back yard for easy lawn maintenance. Conveniently located in an established neighborhood near schools and short access to the expressway, retail shopping, and restaurants. Schedule your tour today to discover your New Home.
Investor Tools
$209,000
Estimated Property Value
$173,750Estimated Mortgage Balance
$35,250Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$271,700
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,254 /month
Positive
Cash Flow Estimate:
$418 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$487/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,802
$158,162
2025
$27,000
$131,162
$158,162
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,802
$158,162
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Douglas Cox
Seller Carryback / Seller Financing / Seller Take-Back
$174,000
No
First
Mar 6, 2026
Mar 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$173,750
$35,250
16%
83%
$1,044/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,141/mo
$1,044/mo
+$97/mo
6.6%
