$347,270
NAL Estimated Property Value125 Castle Pines Dr, Willow Park, TX, 76008
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Microwave, Plumbed For Ice Maker, Water Softener
FlooringCarpet, Ceramic Tile
Building Information
Year Built2005
Stories1
Garage Spaces2
Land Information
APNR000083931
Lot Number17
SubdivisionWillow Park Village
Land UseResidential
Legal DescriptionLOT: 17 BLK: C SUBD: WILLOW PARK VILLAGE
Census Tract140714
Assessed Land Value$75,000
Assessed Improvement Value$272,270
Assessment Year2025
About this property
Brick and stone traditional home in the popular Willow Park Village subdivision. Convenient to schools and easy access to I-20. This home is all on one level, with fresh paint, new carpet and the open floor plan has great flow for entertaining. Granite counter-tops and stainless appliances in the open kitchen. New light fixtures and LED lighting. Move in ready. Covered back patio with manageable yard which is perfect for pets or play. Don't miss the neighborhood playgrounds, sport-court and picnic area.
Investor Tools
$347,270
Estimated Property Value
$153,499Estimated Mortgage Balance
$193,771Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,084 /month
Positive
Cash Flow Estimate:
$695 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$567/month
$180/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$347,270
2025
$75,000
$272,270
$347,270
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$347,270
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
John B Shepherd Etal
Purchase Money Mortgage
$160,000
No
First
Feb 21, 2024
Dec 2025
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$153,499
$193,771
55%
44%
$960/mo
