Last 24 Hours
$100,000
4320 Gram Ln, Bellmead, TX, 76705
$130,000 ARV
On Market
Just Added
3 Beds
1 Bath
1,373 Sq Ft
Single Family Residence
$72.83 / sqft
Built in 1962Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Heating
CoolingAppliancesDishwasher, Gas Range
Exterior
Lot Size7,802 sqft
Building Information
Year Built1962
Stories1
Roof Type105
Land Information
APN280265000054002
Lot Number22
SubdivisionLa Vista Acres
Land UseResidential
Legal DescriptionLA VISTA ACRES LOT 22 BLOCK 3 ACRES .1791
Census Tract001700
Assessed Land Value$14,508
Assessed Improvement Value$138,801
Assessment Year2026
About this property
Lovely investment property in the heart of Bellmead, Tx! Garage was converted for a 4th bedroom and laundry area.
Investor Tools
$26,388Estimated Mortgage Balance
$184,612Estimated Equity
87% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$130,000
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,266 /month
Positive
Cash Flow Estimate:
$422 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$208/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,446
$153,309
2026
$14,508
$138,801
$153,309
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,446
$153,309
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Franklin Bank Ssb
Fha
$65,086
Yes
First
Feb 2, 2005
Feb 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$26,388
$184,612
87%
13%
$391/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,440/mo
$391/mo
+$1,049/mo
8.2%
12.4%