$195,000
2100 Jessie Pl, Edgecliff Village, TX, 76134
$211,142 ARV
On Market
Just Added
Property Lead Type:
BankruptcyPre-ForeclosureDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size9,060 sqft
Building Information
Year Built1980
Stories1
Garage Spaces2
Land Information
APN10930-5-6
Lot Number6
SubdivisionEdgecliff Iii Addition
Land UseResidential
Legal DescriptionEDGECLIFF III ADDITION BLOCK 5 LOT 6
Census Tract111003
Assessed Land Value$35,000
Assessed Improvement Value$215,566
Assessment Year2025
About this property
Offers are being accepted until 5pm Monday, October 26th. Located in highly desirable Edgecliff Village. Estimated repairs $60,000. Complete renovation needed, foundation (Bid may be found in documents), roof, flooring, sheetrock, paint, kitchen, bath(s), windows, etc... Strong comps. ARV approximately $325K. Estate sale this weekend October 23, 24 and 25th for opportunity to see the home.
Investor Tools
$7,416Estimated Mortgage Balance
$281,584Estimated Equity
97% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$211,141
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,734 /month
Positive
Cash Flow Estimate:
$578 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$401/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,369
$250,566
2025
$35,000
$215,566
$250,566
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,369
$250,566
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mtg Corp
Fha
$73,336
Yes
First
Aug 10, 1998
Sep 2028
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$7,416
$281,584
97%
3%
$440/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$440/mo
+$1,487/mo
8.0%
