$187,326
NAL Estimated Property Value8214 Sussex St, White Settlement, TX, 76108
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Oven, Electric Range, Refrigerator
FlooringVinyl
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size6,717 sqft
Building Information
Year Built1946
Stories1
Land Information
APN25485-11-24
Lot Number24
SubdivisionMeadow Park Addn-Wht Stlment
Land UseResidential
Legal DescriptionMEADOW PARK ADDN-WHT STLMENT BLOCK 11 LOT 24
Census Tract110703
Assessed Land Value$33,585
Assessed Improvement Value$153,741
Assessment Year2025
About this property
MOTIVATED SELLER! BRING OFFERS! Seller will contribute up to $5k towards closing costs. Cute 2b1b that is move in ready! Open concept kitchen with refrigerator. Open living area. Large primary room. Guest room has attic access with pull down ladder. Closets customized for more room to hang and organize. Separate laundry with a full size washer and dryer that is included with home. Large fenced backyard with storage shed.
Investor Tools
$187,326
Estimated Property Value
$160,661Estimated Mortgage Balance
$26,665Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,124 /month
Positive
Cash Flow Estimate:
$375 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$287/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,505
$187,326
2025
$33,585
$153,741
$187,326
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,505
$187,326
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Fha
$166,920
Yes
First
Apr 29, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$160,661
$26,665
14%
86%
$1,001/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,001/mo
+$926/mo
12.3%
