$320,000
NAL Estimated Property Value1107 Pitcairn Dr, Pflugerville, TX, 78660
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Disposal, Microwave, Oven, Water Heater, Water Purifier Owned, Water Softener Owned
FlooringBamboo, Tile
Exterior
Exterior FeaturesNone
Lot Size6,382 sqft
Building Information
Year Built1985
Stories1
Roof Type105
Garage Spaces2
Land Information
APN02763011040000
Lot Number21
SubdivisionWindermere Phs D
Land UseResidential
Legal DescriptionLOT 21 BLK R WINDERMERE PHS D
Census Tract042600
Assessed Land Value$100,762
Assessed Improvement Value$239,334
Assessment Year2025
About this property
Garage converted to separate apartment/ suite with private entrance. With the low maintenance of bamboo & tile flooring, 2" blinds installed & fresh paint throughout, all you need to do is move in! The recently replaced water heater & thermostat, Updated fixtures, & updated granite in the kitchen & baths along with the stainless appliances & glass backsplash show the care given to this home. Front & rear gutters, covered patio, & bonus storage shed make the picture complete.Restrictions: Yes
Investor Tools
$320,000
Estimated Property Value
$548,711Estimated Mortgage Balance
$320,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,920 /month
Positive
Cash Flow Estimate:
$640 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$315/month
$147/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,181
$303,203
2025
$100,762
$239,334
$340,096
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,181
$303,203
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Longbridge Financial Llc
Reverse Mortgage / Hecm
$585,000
No
First
Jun 27, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$548,711
N/A
0%
171%
$3,148/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,600/mo
$3,295/mo
$-695/mo
9.8%
