$197,000
NAL Estimated Property Value1001 Willow Drive, Longview, TX, 75602
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Oven, Refrigerator
FlooringVinyl
Exterior
Lot Size11,607 sqft
Building Information
Year Built1978
Stories1
Roof Type109
Garage Spaces2
Land Information
APN6540000793-003-00-02
Lot Number3
SubdivisionSouth Pinewood Park
Land UseResidential
Legal DescriptionLT 3 BLK 793 SOUTH PINEWOOD
Census Tract001400
Assessed Land Value$6,420
Assessed Improvement Value$168,680
Assessment Year2025
About this property
Newly Remodeled Home. New Roof, new flooring, new light fixtures, new plumbing fixtures, new kitchen, new bathrooms, new granite countertops on a huge developed lot. There is a HUGE back patio overlooking a huge back yard with a small coy pond in back yard. Designer paint colors and finishes. GORGEOUS vaulted ceilings in Living Room. ***TWO lots left on subject property available for sale at additional cost of $12,900 per lot.
Investor Tools
$197,000
Estimated Property Value
$149,058Estimated Mortgage Balance
$47,942Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,182 /month
Positive
Cash Flow Estimate:
$394 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$258/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,105
$175,100
2025
$6,420
$168,680
$175,100
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,105
$175,100
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Fha
$162,011
Yes
First
Feb 4, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$149,058
$47,942
24%
76%
$972/mo
