$716,000
NAL Estimated Property Value160 Coffee Cir, Pottsboro, TX, 75076
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOther
Exterior
Lot Size24,873 sqft
Building Information
Year Built1970
Land Information
APN005A6530013
Lot Number21
SubdivisionMillers S/D (Replat)
Land UseResidential
Legal DescriptionMILLERS S/D (REPLAT), LOT 21 & S/2 20, ACRES .571
Census Tract000306
Assessed Land Value$578,519
Assessed Improvement Value$113,840
Assessment Year2025
About this property
Rare opportunity to own a waterfront-view property on the highly desirable Preston Peninsula of Lake Texoma.
Investor Tools
$716,000
Estimated Property Value
$530,684Estimated Mortgage Balance
$185,316Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,394 /month
Positive
Cash Flow Estimate:
$1,798 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,065/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,199
$692,359
2025
$578,519
$113,840
$692,359
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,199
$692,359
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranty Bank & Trust
Stand Alone Second / Subordinate Position
$576,800
No
First
Mar 8, 2022
Mar 2023
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$530,684
$185,316
25%
74%
$3,459/mo
