$278,000
NAL Estimated Property Value1605 Black Willow St, Pflugerville, TX, 78660
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Free Standing Range, Disposal, Microwave
FlooringCarpet, Linoleum, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size4,948 sqft
Building Information
Year Built1996
Stories1
Roof Type105
Garage Spaces2
Land Information
APN0278361302
Lot Number9
SubdivisionHeatherwilde Sec 3
Land Use1 Family Dwelling
Legal DescriptionLOT 9 BLK D HEATHERWILDE SEC 3
Census Tract042800
Assessed Land Value$101,103
Assessed Improvement Value$175,601
Assessment Year2025
About this property
Lovely 3 bed, 2 bath, single story home is in the perfect location, as it’s minutes from Stone Hill Town Center & the soon to be completed Pflugerville Costco. The home also features an open floor plan w/ high ceilings, wood floors, serene paint, ceiling fans, gutters, a nice backyard patio. The roof was recently replaced April 2018. Also conveniently located close to 3 major expressways (Toll 130, 45, & I35).FEMA - Unknown Restrictions: Yes
Investor Tools
$278,000
Estimated Property Value
$558,612Estimated Mortgage Balance
$278,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,668 /month
Positive
Cash Flow Estimate:
$556 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$483/month
$80/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,412
$276,704
2025
$101,103
$175,601
$276,704
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,412
$276,704
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Unknown
$284,747
No
First
Apr 22, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$558,612
N/A
0%
201%
$3,416/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,250/mo
$3,496/mo
$-1,246/mo
9.7%
