$169,316
NAL Estimated Property Value825 Clyde Street, White Settlement, TX, 76108
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Electric Range, Electric Water Heater
Exterior
Lot Size13,778 sqft
Building Information
Year Built1947
Stories1
Garage Spaces1
Land Information
APN1680-4-2
Lot Number2
SubdivisionBarnett, J N Addition
Land UseResidential
Legal DescriptionBARNETT, J N ADDITION BLOCK 4 LOT 2
Census Tract110705
Assessed Land Value$53,780
Assessed Improvement Value$115,536
Assessment Year2025
About this property
Investor , Handyman special in White Settlement. The property is in need of a full cosmetic rehab. Most of the majors are solid. Foundation is solid per seller. Roof is old, however it does not leak, per seller. This home would make a great flip, rental, or owner finance property. Go and see for yourself. At this price it wont last.
Investor Tools
$169,316
Estimated Property Value
$119,488Estimated Mortgage Balance
$49,828Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,016 /month
Positive
Cash Flow Estimate:
$339 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$138/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$813
$169,316
2025
$53,780
$115,536
$169,316
Yes (2022)
Tax History
Year
Tax Paid
Assessed Value
2025
$813
$169,316
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
3 Trees Ranch Family Lp
Unknown
$120,360
No
First
Dec 30, 2025
Jun 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$119,488
$49,828
29%
71%
$722/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$722/mo
+$734/mo
10.3%
