$250,000
NAL Estimated Property Value820 James Street, Azle, TX, 76020
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Range, Plumbed For Ice Maker
FlooringCeramic Tile
Exterior
Lot Size9,239 sqft
Building Information
Year Built1976
Stories1
Garage Spaces2
Land Information
APN18010-3-12
Lot Number12
SubdivisionHigh School Addition-Azle
Land UseResidential
Legal DescriptionHIGH SCHOOL ADDITION-AZLE BLOCK 3 LOT 12
Census Tract114204
Assessed Land Value$31,830
Assessed Improvement Value$180,316
Assessment Year2025
About this property
Cute Ranch Style home- 3 BR 2 BA with 2 Car garage. Close to schools, shopping and Eagle Mountain Lake. Easy access to Highway 199 with commute to metroplex. The property is under current lease. The tenants have leased for the past 8 years and would like to continue their lease.
Investor Tools
$250,000
Estimated Property Value
$134,975Estimated Mortgage Balance
$115,025Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,500 /month
Positive
Cash Flow Estimate:
$500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$283/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,142
$212,146
2025
$31,830
$180,316
$212,146
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,142
$212,146
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sun West Mortgage Company Inc
Fha
$155,138
Yes
First
Oct 4, 2019
Nov 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$134,975
$115,025
46%
54%
$931/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,590/mo
$931/mo
+$659/mo
7.6%
