$281,977
NAL Estimated Property Value1129 S Highway 377, Pilot Point, TX, 76258
$366,570 ARV
Off Market
Commercial
Highlights
Interior
FlooringConcrete, Laminate
Exterior
Lot Size19,998 sqft
Building Information
Year Built2015
Stories1
Roof Type105
Garage Spaces27
Land Information
APNR132070
Lot Number8
SubdivisionWalter Ray Addn Sec 2
Land UseCommercial
Legal DescriptionWALTER RAY ADDN SEC 2 BLK 1 LOT 8
Census Tract020129
Assessed Land Value$120,000
Assessed Improvement Value$161,977
Assessment Year2025
About this property
Lots of flexibility for different uses: great retail or office-warehouse, automotive or convert to restaurant. Generous concrete parking, drive around building, overhead doors, granite yard behind, security gates.
Investor Tools
$281,977
Estimated Property Value
$101,494Estimated Mortgage Balance
$180,483Estimated Equity
64% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$366,570
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,692 /month
Positive
Cash Flow Estimate:
$564 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$566/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,383
$281,977
2025
$120,000
$161,977
$281,977
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,383
$281,977
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Commercial
$103,000
No
First
Jul 15, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$101,494
$180,483
64%
36%
$618/mo
