$264,000
NAL Estimated Property Value821 Circle Dr, Terrell, TX, 75160
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
FlooringCarpet, Laminate
Exterior
Exterior FeaturesStorage
Lot Size15,041 sqft
Building Information
Year Built1964
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00.3590.0600.0019.00.06.06
Lot Number19
SubdivisionStocks 2nd-Blk 600
Land UseResidential
Legal DescriptionSTOCKS 2ND-BLK 600, BLOCK 600, LOT 19; & HOUSE & HOUSE
Census Tract050402
Assessed Land Value$77,005
Assessed Improvement Value$170,805
Assessment Year2025
About this property
BEAUTIFUL Home in a BEAUTIFUL Subdivision!! FRESH paint and NEW carpet make this quaint home really POP! Garage was converted into a HUGE game room, second living, man-cave, craft room or whatever you could possibly need. Peaceful and quiet subdivision with plenty of elbow room on this HUGE lot just over a third of an acre INCLUDING a storage building WITH electricity! This is a MUST see!
Investor Tools
$264,000
Estimated Property Value
$144,370Estimated Mortgage Balance
$119,630Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,584 /month
Positive
Cash Flow Estimate:
$528 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$455/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,136
$247,810
2025
$77,005
$170,805
$247,810
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,136
$247,810
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Va
$162,500
Yes
First
Aug 6, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$144,370
$119,630
45%
55%
$975/mo
