$313,386
NAL Estimated Property Value201 Pottersville Ln, Jarrell, TX, 76537
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesNone
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesNone
Building Information
Year Built2021
Stories2
Garage Spaces1
Land Information
APNR-11-1310-040C-0017
Lot Number17
Land UseResidential
Legal DescriptionS12241 - BAILEY PARK PH 4, BLOCK C, LOT 17
Census Tract021601
Assessed Land Value$61,000
Assessed Improvement Value$252,386
Assessment Year2025
About this property
Move-in ready! This stunning 2-story home features 4 spacious bedrooms, 3.5 bathrooms, and a large upstairs loft perfect for relaxing or entertaining. The primary suite has a dual vanity and a generous walk-in closet. Upstairs, you’ll find 3 additional bedrooms, each with its own walk-in closet, along with 2 full bathrooms for added convenience. Don’t forget to stop by and check out the amazing neighborhood amenities—splash pad, pool, skate park, playgrounds, walking trails—this community has it all!
Investor Tools
$313,386
Estimated Property Value
$277,887Estimated Mortgage Balance
$35,911Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,880 /month
Positive
Cash Flow Estimate:
$627 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$676/month
$204/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,550
$313,386
2025
$61,000
$252,386
$313,386
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,550
$313,386
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nexbank Ssb
Conventional
$280,330
No
First
Oct 17, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$277,887
$35,499
11%
89%
$1,681/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,300/mo
$1,885/mo
+$415/mo
8.8%
