$69,000
NAL Estimated Property Value828 E 5th Street, Colorado City, TX, 79512
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesOther
FlooringVinyl, Wood
Exterior
Lot Size7,144 sqft
Land Information
APN01230-00002-00001-000019
Lot Number19
Land UseResidential
Legal DescriptionMARSHALL #1 BLK 2 LT 19 IN 1-2
Census Tract950200
Assessed Land Value$3,563
Assessed Improvement Value$46,861
Assessment Year2025
About this property
Starter home with large carport, fenced yard and shed. Owner financing available. Inquire for terms.
Investor Tools
$69,000
Estimated Property Value
$27,024Estimated Mortgage Balance
$41,976Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$414 /month
Positive
Cash Flow Estimate:
$138 /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
$1,311
$50,424
2025
$3,563
$46,861
$50,424
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,311
$50,424
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hb Equity Llc
Purchase Money Mortgage
$31,900
No
First
Oct 31, 2018
Nov 2028
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$27,024
$41,976
60%
39%
$192/mo
