$364,414
NAL Estimated Property Value817 Quail Run, Cleburne, TX, 76031
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave, Electric Water Heater
FlooringCarpet, Vinyl, Wood
Exterior
Exterior FeaturesStorage
Lot Size1.39 acres
Building Information
Year Built1980
Land Information
APN126.3529.00400
Lot Number10
Land UseResidential
Legal DescriptionLOT 10 BLK 2 QUAIL RUN SUB SEC 1 S# KBTXSNA/B44115 L# TEX0133334/5 ELECTED REAL
Census Tract130304
Assessed Land Value$118,150
Assessed Improvement Value$246,264
Assessment Year2025
About this property
Wonderful Country Living. This Charming home has so much to offer. Kitchen has been recently updated, wood floors, new carpet and new roof. Step out back to an awesome 40 foot back porch for entertaining. Property has mature trees, fenced yard, work shop, storage building and RV parking.
Investor Tools
$364,414
Estimated Property Value
$115,192Estimated Mortgage Balance
$249,222Estimated Equity
68% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,186 /month
Positive
Cash Flow Estimate:
$729 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$494/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,108
$364,414
2025
$118,150
$246,264
$364,414
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,108
$364,414
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Bank Financial
Conventional
$132,400
No
First
Oct 24, 2019
Nov 2034
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$115,192
$249,222
68%
32%
$794/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$794/mo
+$1,133/mo
6.3%
