$241,000
NAL Estimated Property Value111 Lone Pine Dr, Highlands, TX, 77562
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Double Oven, Electric Cooktop, Dishwasher, Refrigerator
FlooringCarpet, Tile
Exterior
Lot Size14,253 sqft
Building Information
Year Built1965
Stories1
Garage Spaces3
Land Information
APN0591400090039
SubdivisionElena Fruit & Cotton Farms C
Land UseResidential
Legal DescriptionTR 9S-1 BLK 9 ELENA FRUIT & COTTON FARMS C
Census Tract252902
Assessed Land Value$59,700
Assessed Improvement Value$173,835
Assessment Year2025
About this property
Welcome to this charming home nestled on an oversized, tree-shaded lot in Highlands. Thise move-in-ready gem features a spacious 3-bedroom, 2-bath layout with a formal dining area and a cozy study/home office. Don't miss out on this rare find! All furniture and appliances remain with property.
Investor Tools
$241,000
Estimated Property Value
$214,237Estimated Mortgage Balance
$26,763Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,557 /month
Positive
Cash Flow Estimate:
$519 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$203/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,226
$233,535
2025
$59,700
$173,835
$233,535
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,226
$233,535
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jackson Flagstar Centre Office
Fha
$221,865
Yes
First
Jun 5, 2024
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$214,237
$50,763
19%
89%
$1,331/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,331/mo
+$391/mo
8.6%
