$70,000
NAL Estimated Property Value1762 Hillbilly Heaven Rd, Livingston, TX, 77351
$70,903 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Oven, Electric Range
Exterior
Lot Size12,545 sqft
Building Information
Year Built1975
Roof Type115
Land Information
APNW1400036800
Lot Number46
SubdivisionWild Country Lakes Estates Section 4
Land UseResidential
Legal DescriptionWILD COUNTRY LAKES ESTATES SECTION 4 BLK 31 LOT 46
Census Tract210106
Assessed Land Value$2,508
Assessed Improvement Value$45,803
Assessment Year2025
About this property
Cabin in the woods!!! Neat and clean 1BR 1BA open concept cedar cabin in the country, offering seclusion, relaxation and a real taste of nature at it's best. Surrounded by trees and located on what used to be a lake, but now just the natural springs winding around giving the appearance of a creek. Screened in porch on the back of the house. If you're looking for a nice little ''get away cabin'' this is the place for you. Make your appointment today!!
Investor Tools
$70,000
Estimated Property Value
$64,638Estimated Mortgage Balance
$5,362Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$70,902
Rent-to-Value Ratio: 0.72%
Rent Estimate
$420 /month
Positive
Cash Flow Estimate:
$140 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$83/month
$14/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$647
$48,311
2025
$2,508
$45,803
$48,311
No
Tax History
Year
Tax Paid
Assessed Value
2022
$647
$48,311
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thrive Mortgage Llc
Conventional
$68,400
No
First
May 9, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$64,638
$4,362
6%
92%
$411/mo
