$376,000
NAL Estimated Property Value121 Willow Tree Lane, Pottsboro, TX, 75076
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Gas Range, Vented Exhaust Fan, Electric Water Heater
FlooringCarpet, Other, Wood
Exterior
Lot Size12,358 sqft
Building Information
Year Built2019
Garage Spaces2
Land Information
APN038 7610031
Lot Number31
SubdivisionWhispering Meadows Addn Replat Georgetow
Land UseResidential
Legal DescriptionWHISPERING MEADOWS ADDN REPLAT GEORGETOWN ESTATES, LOT 31, ACRES .2837
Census Tract000306
Assessed Land Value$53,263
Assessed Improvement Value$307,851
Assessment Year2025
About this property
Welcome home to Lake Texoma's 1st Luxury Craftsmen gated community. This home is a 3 bedroom, 2 bath with open floor plan, eat in kitchen, and split bedroom arrangement. The master suite features a hollywood tub, separate shower and walk in closet. Kitchen includes stainless appliances and beautiful granite counter tops. The living area has a fireplace and wood floors with high ceilings and lots of natural light. Neighborhood amenities include playground area and basketball court to be completed in the near future as well as a fishing pond.
Investor Tools
$376,000
Estimated Property Value
$169,868Estimated Mortgage Balance
$206,132Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,256 /month
Positive
Cash Flow Estimate:
$752 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$475/month
$35/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,816
$361,114
2025
$53,263
$307,851
$361,114
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,816
$361,114
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Conventional
$191,200
No
First
Aug 7, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$169,868
$206,132
54%
45%
$1,147/mo
