$179,000
806 W Atchley Ave, Alvarado, TX, 76009
$211,166 ARV
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Electric Water Heater
FlooringCarpet, Vinyl
Exterior
Lot Size5,894 sqft
Building Information
Year Built1978
Land Information
APN126.2344.03410
Lot Number32
Land UseResidential
Legal DescriptionLOT 32 BLK 32 COLLEGE HILL
Census Tract130415
Assessed Land Value$42,500
Assessed Improvement Value$90,583
Assessment Year2025
About this property
Cute and affordable 3 bedroom home with 2 full baths. Oversized corner lot. Fenced. Trees. Wonderful starter home
Investor Tools
$0Estimated Mortgage Balance
$180,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$211,165
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,080 /month
Positive
Cash Flow Estimate:
$360 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$349/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,285
$133,083
2025
$42,500
$90,583
$133,083
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,285
$133,083
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$180,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
N/A
+$1,927/mo
12.8%
