$370,400
NAL Estimated Property Value104 Pony Express Trail, Willow Park, TX, 76087
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,057 sqft
Building Information
Year Built2007
Garage Spaces2
Land Information
APNR000084868
Lot Number5
SubdivisionStage Coach Estates
Land UseResidential
Legal DescriptionACRES: 0.162 LOT: 5 BLK: B SUBD: STAGE COACH ESTATES PH I
Census Tract140714
Assessed Land Value$90,000
Assessed Improvement Value$280,400
Assessment Year2025
About this property
Great subdivision, ALEDO school district, awesome location near shopping, restaurants and the Interstate for a quick commute. This 3 bedroom has plenty of space and opportunity for 4 bedrooms if needed - with a formal dining room and office. Large open concept living, kitchen and breakfast area, split bedrooms. Nice entry, built in decorative shelving, newer flooring in some areas. COMMUNITY POOL!
Investor Tools
$370,400
Estimated Property Value
$269,012Estimated Mortgage Balance
$101,388Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,222 /month
Positive
Cash Flow Estimate:
$741 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$154/month
$380/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$370,400
2025
$90,000
$280,400
$370,400
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$370,400
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Guaranty Mortgage Corp
Fha
$294,586
Yes
First
Oct 22, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$269,012
$101,388
27%
73%
$1,767/mo
