$231,000
NAL Estimated Property Value832 Russell Rd, Everman, TX, 76140
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Gas Water Heater, Microwave
FlooringLaminate, Tile
Exterior
Lot Size6,434 sqft
Building Information
Year Built1961
Stories1
Garage Spaces2
Land Information
APN13260-5-14
Lot Number14
SubdivisionEverman Park Addition
Land UseResidential
Legal DescriptionEVERMAN PARK ADDITION BLOCK 5 LOT 14
Census Tract111202
Assessed Land Value$38,616
Assessed Improvement Value$174,246
Assessment Year2025
About this property
Priced to sell! Four bedroom home with an inviting outdoor space for those who love to entertain. Add your personal touch to this home to make it shine. Easy access to I35 and I20. Great starter home or investment opportunity.
Investor Tools
$231,000
Estimated Property Value
$199,627Estimated Mortgage Balance
$31,373Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,386 /month
Positive
Cash Flow Estimate:
$462 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$630/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,407
$212,862
2025
$38,616
$174,246
$212,862
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,407
$212,862
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texasbank
Conventional
$202,600
No
First
May 13, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$199,627
$31,373
13%
86%
$1,612/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,000/mo
$1,612/mo
+$388/mo
10.4%
