Last 24 Hours
$132,000
NAL Estimated Property Value825 Camilla Lake Road, Coldspring, TX, 77331
Off Market
2 Beds
1 Bath
768 Sq Ft
$162.76 / sqft
Built in 1978Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 2
Bathrooms 1AppliancesGas Oven, Gas Range, Dryer, Oven, Washer
Exterior
Lot Size16,714 sqft
Building Information
Year Built1978
Land Information
APN78780
Lot Number1
SubdivisionSouthwood Shores
Land UseResidential
Legal DescriptionSOUTHWOOD SHORES, LOT 1, ACRES .3837
Census Tract200202
Assessed Land Value$15,880
Assessed Improvement Value$89,320
Assessment Year2025
About this property
This home corner lot is a wonderful investment home for passive income. Interior consist of two bedrooms, bath with shower/tub combo, living room, dining-kitchen area, propane range/oven, fridge, stackable washer-dryer and each room is furnished. Exterior; outdoor shed, back porch has a ramp as well as the front porch. Large lot 16k feet, horseshoe driveway with a windmill. A must see to appreciate! All of Sellers remaining Chattel/Non-Realty Items conveys over to buyer.
Investor Tools
$132,000
Estimated Property Value
$0Estimated Mortgage Balance
$132,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$792 /month
Positive
Cash Flow Estimate:
$264 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$168/month
$340/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,358
$105,200
2025
$15,880
$89,320
$105,200
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,358
$105,200
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$132,000
100%
0%
$0/mo
12.4%