$380,000
NAL Estimated Property Value876 Bonita Street, Hitchcock, TX, 77563
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Refrigerator, Electric Range, Electric Oven
FlooringLaminate, Vinyl
Exterior
Lot Size4,626 sqft
Building Information
Year Built1986
Stories1
Roof Type105
Garage Spaces5
Land Information
APN5292-0000-0876-000
Lot Number876
SubdivisionNew Bayou Vista 7
Land UseResidential
Legal DescriptionABST 7 PAGE 7 LOT 876 NEW BAYOU VISTA ADDN 7
Census Tract723800
Assessed Land Value$110,170
Assessed Improvement Value$263,200
Assessment Year2025
About this property
Call yourself at home! This affordable canal front home is well maintained and waiting for a family to make new memories there. This residence has been home to the current owner and family for 25 years. Recent updates include; painted inside and out, new wood look laminate flooring, and a new boat dock. The home comes with an exterior lift making it easily accessible by everyone. The downstairs features a large 2 car garage just waiting for the new owners to customize to their needs.
Investor Tools
$380,000
Estimated Property Value
$189,879Estimated Mortgage Balance
$190,121Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,280 /month
Positive
Cash Flow Estimate:
$760 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$436/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,337
$373,370
2025
$110,170
$263,200
$373,370
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,337
$373,370
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Conventional
$220,150
No
First
Jun 22, 2019
Jul 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,879
$190,121
50%
50%
$1,320/mo
