$204,000
NAL Estimated Property Value8825 Kate St, White Settlement, TX, 76108
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size9,483 sqft
Building Information
Year Built1963
Stories1
Garage Spaces1
Land Information
APN1770-3-16
Lot Number16
SubdivisionBass Addition
Land UseResidential
Legal DescriptionBASS ADDITION BLOCK 3 LOT 16
Census Tract110705
Assessed Land Value$47,435
Assessed Improvement Value$143,438
Assessment Year2025
About this property
This cozy 3 bedroom, 1 bathroom home presents a great chance to enter the housing market or expand your investment portfolio. The property features fresh, neutral interior paint and new carpet in the bedrooms. With wood-look laminate floors in the common areas, maintenance is hassle-free. A practical breakfast bar separates the kitchen and living area. The property boasts a spacious backyard, ideal for pets, children, or gathering with friends.
Investor Tools
$204,000
Estimated Property Value
$212,063Estimated Mortgage Balance
$204,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,344 /month
Positive
Cash Flow Estimate:
$448 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$462/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,522
$190,873
2025
$47,435
$143,438
$190,873
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,522
$190,873
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Conventional
$222,888
No
First
Sep 13, 2023
Oct 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$212,063
N/A
0%
104%
$1,337/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,337/mo
+$590/mo
11.3%
