$289,000
128 E Highland Dr, Livingston, TX, 77351
$375,700 ARV
Pending
Property Lead Type:
ARV FlipAbsentee Owner
Highlights
Interior
AppliancesMicrowave, Electric Range, Dishwasher
FlooringCarpet, Laminate
Exterior
Exterior FeaturesSide Yard
Lot Size1.04 acres
Building Information
Year Built1965
Roof Type115
Garage Spaces3
Land Information
APNC2400019800
Lot Number186
SubdivisionCrystal Lakes Section 2
Land UseResidential
Legal DescriptionCRYSTAL LAKES SECTION 2 LOT 186, 187 & 188
Census Tract210105
Assessed Land Value$22,625
Assessed Improvement Value$213,082
Assessment Year2025
About this property
Charming 4 bedroom, 2 bath home on 1.39 acres with attached 2 car carport, workshop/shed, and covered front porch. This open concept property features a split floor-plan, spacious living room with wood burning fireplace, and a roomy kitchen with plenty of cabinets and storage. Enjoy the pretty yard with mature oak trees providing shade and green space for gardening. Located just minutes from Lake Livingston and the Casino, this home offers the perfect blend of comfort and convenience.
Investor Tools
$211,812Estimated Mortgage Balance
$23,895Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$375,700
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,734 /month
Positive
Cash Flow Estimate:
$578 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$166/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$819
$235,707
2025
$22,625
$213,082
$235,707
No
Tax History
Year
Tax Paid
Assessed Value
2022
$819
$235,707
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thrive Mortgage Llc
Fha
$223,378
Yes
First
Sep 15, 2023
Oct 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$211,812
$23,895
10%
90%
$1,340/mo
