Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours

$547,225

NAL Estimated Property Value

20225 Willow Glade Circle, Pilot Point, TX, 76258

$711,393 ARVInfo
Off MarketInfo
Beds3 Beds
Baths3 Bath
Baths2,504 Sq Ft
price_per_sqft$142.93 / sqft
Year BuiltBuilt in 1998

Property Lead Type:

Off-Market ListARV FlipHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Electric Water Heater
FlooringCeramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters
Lot Size3.14 acres

Building Information

Year Built1998
Stories1
Roof Type105
Garage Spaces3

Land Information

APNR87518
Lot Number27
SubdivisionWillow Glade
Land UseResidential
Legal DescriptionWILLOW GLADE BLK 1 LOT 27
Census Tract020129
Assessed Land Value$267,112
Assessed Improvement Value$364,084
Assessment Year2025

About this property

Need Space? Need small ACREAGE? Own a piece of COUNTRY for yourself! A 30x40 WORKSHOP with a half bath, fenced PASTURE area, small POND at back of property, steel construction, and a energy efficient HOME! Concrete driveway to the SHOP and a circle drive in FRONT makes plenty room for parking. This PRAIRIE style HOME offers a HUGE open LIVING and DINING area with BUILT-INS, lots of WINDOWS through out, a sunroom, LARGE laundry room and a separate walk in pantry! A 18x36 COVERED RV PARKING, 3 10x10 STALLS attached to the back of the shop, and a OVERSIZED 3 car garage. Make this HOME yours! Only minutes from Lake Ray Roberts, and the North Dallas Tollway.

Investor Tools

Property Icon
$547,225
Estimated Property Value
$316,237Estimated Mortgage Balance
$230,988Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$711,393
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,283 /month
Positive
Cash Flow Estimate:
$1,094 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$645/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,001
$547,225
2025
$267,112
$364,084
$631,196
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,001
$547,225

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Aspire Bank
Conventional
$345,000
No
First
Dec 20, 2021
Jan 2037

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$316,237
$230,988
42%
58%
$2,069/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$2,069/mo
$-97/mo
4.3%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Pilot Point

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

20225 Willow Glade Circle | Property Details | No Agent List