$427,521
NAL Estimated Property Value202 Dove Island, Livingston, TX, 77351
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringLaminate
Building Information
Year Built2009
Roof Type105
Garage Spaces2
Land Information
APNC0500185100
Lot Number27
SubdivisionCedar Point Section 3
Land UseResidential
Legal DescriptionCEDAR POINT SECTION 3 BLK 51 LOT 27 & 28
Census Tract210206
Assessed Land Value$176,900
Assessed Improvement Value$250,621
Assessment Year2025
About this property
Waterfront 3 bedroom and 2 bath 2 car garage with a large boat house with a boat house and a double jet ski lift with a storage room. This home features High Ceilings with in direct lighting, sprayed in foam insulation, bamboo laminate flooring, large kitchen,covered back porch over looking the lake. Located on a large cove this home is located in a 24 hour manned gated community with 2 boat ramps, park and many other features.
Investor Tools
$427,521
Estimated Property Value
$218,083Estimated Mortgage Balance
$209,438Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,565 /month
Positive
Cash Flow Estimate:
$855 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$700/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,262
$427,521
2025
$176,900
$250,621
$427,521
No
Tax History
Year
Tax Paid
Assessed Value
2022
$6,262
$427,521
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pike Creek Mortgage Services Inc
Conventional
$247,500
No
First
Apr 27, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$218,083
$209,438
48%
51%
$1,484/mo
