$402,000
NAL Estimated Property Value111 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
FlooringCarpet, Vinyl
Exterior
Lot Size21,780 sqft
Building Information
Year Built2019
Garage Spaces2
Land Information
APN126.4667.02120
Lot Number12
SubdivisionTimber Creek Estates
Land UseResidential
Legal DescriptionLOT 12 BLK 2 TIMBER CREEK ESTATES
Census Tract130100
Assessed Land Value$70,000
Assessed Improvement Value$329,574
Assessment Year2025
About this property
Stunning farmhouse inspired 4 bedroom 2 bath home. Living room has soaring vaulted ceiling and is open to large kitchen island. Split bedrooms for privacy, this home lives like a dream! Direct access to laundry room from master closet! Granite throughout, farmhouse lighting package, and shiplap accents compliment the luxury vinyl plank floors. Sod installed this week and ready for move-in!
Investor Tools
$402,000
Estimated Property Value
$264,787Estimated Mortgage Balance
$137,213Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,412 /month
Positive
Cash Flow Estimate:
$804 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$757/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,079
$399,574
2025
$70,000
$329,574
$399,574
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,079
$399,574
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Va
$305,000
Yes
First
Sep 27, 2019
Oct 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$264,787
$137,213
34%
66%
$1,829/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$2,079/mo
+$306/mo
7.1%
