$379,000
NAL Estimated Property Value1474 Horace Bonds Rd, Livingston, TX, 77351
$492,700 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDouble Oven, Microwave, Electric Cooktop, Dishwasher, Cooktop
Exterior
Lot Size1.29 acres
Building Information
Year Built2019
Roof Type105
Garage Spaces7
Land Information
APN10569000750
SubdivisionAbst 569 M C Tracey Survey
Land UseResidential
Legal DescriptionABST 569 M C TRACEY SURVEY TRACT 3-B-1
Census Tract210302
Assessed Land Value$31,524
Assessed Improvement Value$254,927
Assessment Year2025
About this property
Charming 3 bed, 2 bath home with open concept, split floor plan on 1+ acre. Featuring spacious bedrooms, oversized living room with tray ceilings, ample cabinets and storage, walk-in pantry, large kitchen island, and covered back porch for outdoor living. Property includes a 25x30 workshop with 100 amp and 50 amp outlets, 2 post car lift, fenced pet area, chicken coop, and expansive backyard. Located in a sought-after area minutes from town and Lake Livingston for boating, fishing, and stunning sunsets. Shop is used for ATV and side-by-side repairs.
Investor Tools
$379,000
Estimated Property Value
$29,784Estimated Mortgage Balance
$349,216Estimated Equity
92% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$492,700
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,334 /month
Positive
Cash Flow Estimate:
$778 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$441/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,393
$286,451
2025
$31,524
$254,927
$286,451
No
Tax History
Year
Tax Paid
Assessed Value
2022
$3,393
$286,451
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dugood Fcu
Stand Alone Second / Subordinate Position
$30,600
No
First
Jan 7, 2025
Jan 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$29,784
$349,216
92%
8%
$184/mo
