$308,304
NAL Estimated Property Value1111 Garnet St, Princeton, TX, 75407
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Building Information
Year Built2017
Stories1
Garage Spaces2
Land Information
APNR-11216-00Q-0070-1
Lot Number7
SubdivisionTrails At Riverstone Phase 1 The (Cpn)
Land UseResidential
Legal DescriptionTRAILS AT RIVERSTONE PHASE 1, THE (CPN), BLK Q, LOT 7
Census Tract031003
Assessed Land Value$100,000
Assessed Improvement Value$208,304
Assessment Year2025
About this property
Adorable 4 bedroom home with split bedroom arrangement and open kitchen and dining area. Kitchen has granite and lots of cabinets and counter space. Master bedroom is split from other bedrooms and has a large closet, and storage space in bathroom. Home is located close to community pool and splashpad.
Investor Tools
$308,304
Estimated Property Value
$195,474Estimated Mortgage Balance
$112,830Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,850 /month
Positive
Cash Flow Estimate:
$617 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$512/month
$425/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,606
$308,304
2025
$100,000
$208,304
$308,304
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,606
$308,304
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cherry Creek Mortgage Co Inc
Fha
$220,924
Yes
First
Jun 9, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$195,474
$112,830
36%
63%
$1,325/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$1,750/mo
+$400/mo
8.4%
