$379,000
2213 Beauregard Street, Bellmead, TX, 76705
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringConcrete
Exterior
Lot Size7,000 sqft
Building Information
Year Built2022
Stories1
Roof Type105
Land Information
APN280370000173009
Lot Number16
SubdivisionOaklawn Terrace
Land UseResidential
Legal DescriptionOAKLAWN TERRACE LOT 16 BLOCK 9 ACRES .1607
Census Tract001402
Assessed Land Value$8,330
Assessed Improvement Value$252,565
Assessment Year2026
Investor Tools
$0Estimated Mortgage Balance
$461,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,766 /month
Positive
Cash Flow Estimate:
$922 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$666/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,688
$260,895
2026
$8,330
$252,565
$260,895
No
Tax History
Year
Tax Paid
Assessed Value
2026
$5,688
$260,895
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$461,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,440/mo
N/A
+$1,440/mo
3.7%
