$293,000
NAL Estimated Property Value8632 Kelly Lane, Alvarado, TX, 76009
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Cooktop
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size40,511 sqft
Building Information
Year Built1984
Garage Spaces2
Land Information
APN126.3804.00664
Lot Number38W
Land UseResidential
Legal DescriptionLOT 38W BLK 2 THE HOMESTEADS PH IV
Census Tract130411
Assessed Land Value$65,100
Assessed Improvement Value$207,179
Assessment Year2025
About this property
Country living with almost 1 acre of land, ready for it’s new owners. Home features 3 bedrooms and 2 full baths, new HVAC, detached garage with space for a workshop, come schedule your showing.
Investor Tools
$293,000
Estimated Property Value
$112,055Estimated Mortgage Balance
$180,945Estimated Equity
61% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,758 /month
Positive
Cash Flow Estimate:
$586 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$498/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,505
$272,279
2025
$65,100
$207,179
$272,279
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,505
$272,279
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Caliber Home Loans Inc
Conventional
$123,649
No
First
Jun 14, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$112,055
$180,945
61%
38%
$742/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$742/mo
+$1,185/mo
7.9%
