$100,000
1004 Indiana St, Graham, TX, 76450
$130,000 ARV
On Market
Just Added
Commercial
Highlights
Interior
FlooringConcrete
Exterior
Lot Size19,602 sqft
Building Information
Year Built1979
Land Information
APN1165
Lot Number4
Land UseCommercial
Legal DescriptionHB STREET - PT OF LOT 4
Census Tract950600
Assessed Land Value$32,580
Assessed Improvement Value$35,460
Assessment Year2025
About this property
Income and Expenses are just an estimate. Financials for 1004 Indiana are only available beginning in March when it was taken over. Rates recently increased some, and has resulted in increases in income, which makes the averaged Profit and Loss presented on this listing speculative and possibly understated. Selling with 203 Cliff for a reduced total asking price of $390,000. There is a section of land in the northwest corner that is being excluded from the sale for now.
Investor Tools
$0Estimated Mortgage Balance
$68,040Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$130,000
Rent-to-Value Ratio: 0.72%
Rent Estimate
$600 /month
Positive
Cash Flow Estimate:
$200 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$175/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,756
$68,040
2025
$32,580
$35,460
$68,040
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,756
$68,040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$68,040
100%
0%
$0/mo
