$220,000
1826 Reynolds St, Lancaster, TX, 75134
$286,000 ARV
On Market
Just Added
Property Lead Type:
BankruptcyPre-ForeclosureAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Electric Range, Electric Water Heater, Disposal
Exterior
Lot Size7,434 sqft
Building Information
Year Built2009
Stories1
Roof Type105
Garage Spaces2
Land Information
APN360755300E0050000
Lot Number5
SubdivisionPleasant Run
Land UseResidential
Legal DescriptionPLEASANT RUN ESTATES PH 2B BLK E LT 5 INT200900259477 DD09082009 CO-DC 0755300E00500 4CN0755300E
Census Tract016707
Assessed Land Value$60,000
Assessed Improvement Value$233,970
Assessment Year2025
Investor Tools
$116,581Estimated Mortgage Balance
$177,389Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$286,000
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,764 /month
Positive
Cash Flow Estimate:
$588 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$491/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,425
$293,970
2025
$60,000
$233,970
$293,970
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,425
$293,970
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Acopia Llc
Fha
$139,088
Yes
First
Sep 8, 2009
Oct 2039
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$116,581
$177,389
60%
40%
$1,072/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,072/mo
+$900/mo
8.0%
