$130,000
401 N Hill Street, Itasca, TX, 76055
On Market
Just Added
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesNone
Exterior
Lot Size7,754 sqft
Building Information
Year Built2006
Land Information
APN101453
Lot Number1A
SubdivisionBrowder
Land UseResidential
Legal DescriptionBROWDER BLK 29 LT 1A
Census Tract960100
Assessed Land Value$27,140
Assessed Improvement Value$98,640
Assessment Year2025
Investor Tools
$96,784Estimated Mortgage Balance
$198,216Estimated Equity
67% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,770 /month
Positive
Cash Flow Estimate:
$590 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$183/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$720
$125,780
2025
$27,140
$98,640
$125,780
No
Tax History
Year
Tax Paid
Assessed Value
2025
$720
$125,780
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jet Lending Llc
Unknown
$105,000
No
First
Jul 29, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$96,784
$198,216
67%
33%
$630/mo
