$295,000
NAL Estimated Property Value209 E Liberty Street, Pilot Point, TX, 76258
$346,999 ARV
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Range, Microwave, Plumbed For Ice Maker, Refrigerator
Exterior
Lot Size19,998 sqft
Building Information
Year Built1978
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR40135
Lot Number2
SubdivisionWhite
Land UseDuplex
Legal DescriptionWHITE BLK 13 LOT 2(E1/2)
Census Tract020118
Assessed Land Value$94,500
Assessed Improvement Value$100,116
Assessment Year2025
About this property
2-1 Duplex (each side) located in the heart of Pilot Point. Just a short walk to Pilot Point old city park and the downtown shopping district.
Investor Tools
$295,000
Estimated Property Value
$104,133Estimated Mortgage Balance
$190,867Estimated Equity
64% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$346,999
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,770 /month
Positive
Cash Flow Estimate:
$590 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$451/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,941
$194,616
2025
$94,500
$100,116
$194,616
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,941
$194,616
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Conventional
$122,925
No
First
Oct 26, 2018
Nov 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$104,133
$190,867
64%
35%
$737/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$737/mo
+$1,235/mo
8.0%
