$367,000
NAL Estimated Property Value1012 Black Locust Dr, Pflugerville, TX, 78660
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Exhaust Fan, Free Standing Range, Gas Cooktop, Disposal, Gas Water Heater, Oven, Water Softener Owned
FlooringCarpet, Concrete, Tile
Exterior
Exterior FeaturesNone
Lot Size8,316 sqft
Building Information
Year Built1996
Stories2
Roof Type105
Garage Spaces2
Land Information
APN02783304040000
Lot Number14A&14B
SubdivisionWindermere Phs F Sec 1
Land UseResidential
Legal DescriptionLOT 14A&14B BLK D WINDERMERE PHS F SEC 1
Census Tract042700
Assessed Land Value$103,699
Assessed Improvement Value$208,569
Assessment Year2025
About this property
Come see this huge 4 bedroom, 3 bath home PLUS game room or home theatre. The large bedroom downstairs can be a 2nd master bedroom or a separate living & study. Open kitchen with breakfast area & breakfast bar, new range/stove. A/C is less than 10 years old, both inside & outside units replaced. Recent fence, water heater, dishwasher & disposal. Water softener system included. Excellent schools! Walking distance to elementary school. Easy access to toll roads & IH-35, shopping, dining & more!Restrictions: Yes
Investor Tools
$367,000
Estimated Property Value
$199,224Estimated Mortgage Balance
$168,569Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,202 /month
Positive
Cash Flow Estimate:
$734 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$810/month
$147/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,884
$312,268
2025
$103,699
$208,569
$312,268
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,884
$312,268
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Credit Union Of Texas
Conventional
$222,000
No
First
Nov 13, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$199,224
$219,776
52%
54%
$1,332/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,600/mo
$1,479/mo
+$1,121/mo
8.5%
