Last 24 Hours
$35,000
204 S Willow St, Brady, TX, 76825
$45,500 ARV
On Market
Just Added
— Beds
— Bath
800 Sq Ft
Built in 1945Property Lead Type:
Deal ListARV FlipAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
Bedrooms —
Bathrooms —Exterior
Lot Size3,485 sqft
Building Information
Year Built1945
Land Information
APN20660
Land UseResidential
Legal Description35X100 20BROOKS OF SE1/4 RETURNED MAIL 7/6/21: CHANGED ADDRESS
Census Tract950300
Assessed Land Value$1,470
Assessed Improvement Value$7,010
Assessment Year2025
About this property
Looking for a multiple-property investment opportunity? EIGHT McCulloch County parcels. Five parcels in Brady, One parcel in Melvin, Two parcels in the Stacy townsite Sizes range from approximately 0.064 acre to 0.64 acre.
Investor Tools
$0Estimated Mortgage Balance
$66,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$45,500
Rent-to-Value Ratio: 0.72%
Rent Estimate
$396 /month
Positive
Cash Flow Estimate:
$132 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$42/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$171
$8,480
2025
$1,470
$7,010
$8,480
Yes (2021)
Tax History
Year
Tax Paid
Assessed Value
2025
$171
$8,480
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$66,000
100%
0%
$0/mo
12.4%