$408,000
NAL Estimated Property Value105 Tall Pine, Godley, TX, 76044
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Electric Water Heater
FlooringVinyl
Exterior
Lot Size21,780 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN126.4667.02090
Lot Number9
SubdivisionTimber Creek Estates
Land UseResidential
Legal DescriptionLOT 9 BLK 2 TIMBER CREEK ESTATES
Census Tract130100
Assessed Land Value$70,000
Assessed Improvement Value$334,449
Assessment Year2025
About this property
Gorgeous new build from DOC Homes. This country stunner features an open concept, split bedroom design. Large master suite is secluded at back of home and features his and her vanities and large walk in shower as well as garden soaking tub. Vaulted ceiling in entry and living room with wood beam, shiplap accent above fireplace, upgraded farmhouse lighting package and luxury vinyl plank floors make this one a must see! Home just completed and fencing set to be installed this week. BUYER WAS UNABLE TO GET FINANCING, BACK ON MARKET!
Investor Tools
$408,000
Estimated Property Value
$259,111Estimated Mortgage Balance
$148,889Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,448 /month
Positive
Cash Flow Estimate:
$816 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$800/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,558
$404,449
2025
$70,000
$334,449
$404,449
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,558
$404,449
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$291,650
No
First
Aug 28, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$259,111
$148,889
36%
64%
$1,749/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$1,999/mo
+$386/mo
7.0%
