$320,938
NAL Estimated Property Value109 Hawthorn Cir, Livingston, TX, 77351
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Electric Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size21,127 sqft
Building Information
Year Built1997
Roof Type115
Garage Spaces2
Land Information
APND0150002800
Lot Number5
SubdivisionDavis Woods
Land UseResidential
Legal DescriptionDAVIS WOODS BLK 2 LOT 5
Census Tract210105
Assessed Land Value$29,203
Assessed Improvement Value$291,735
Assessment Year2025
About this property
Super nice home in great neighborhood just minutes from town with all city utilities. Home sits on large cul de sac lot, beautiful yard, privacy fenced back yard, oversized garage with extra parking. 3/2 with split floor plan, breakfast area, dining room, large living room with fireplace and tall ceilings.
Investor Tools
$320,938
Estimated Property Value
$226,408Estimated Mortgage Balance
$94,530Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,974 /month
Positive
Cash Flow Estimate:
$658 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$212/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$943
$320,938
2025
$29,203
$291,735
$320,938
No
Tax History
Year
Tax Paid
Assessed Value
2022
$943
$320,938
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thrive Mortgage Llc
Conventional
$240,000
No
First
Apr 6, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$226,408
$94,530
29%
71%
$1,439/mo
