$324,798
NAL Estimated Property Value2335 Begonia Way, Pilot Point, TX, 76258
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Electric Range
FlooringCarpet, Laminate
Exterior
Lot Size6,882 sqft
Building Information
Year Built2023
Garage Spaces2
Land Information
APN303 8068055
Lot Number3
SubdivisionWindrose Phase 1
Land UseResidential
Legal DescriptionWINDROSE PHASE 1, BLOCK F, LOT 3, ACRES .158
Census Tract001902
Assessed Land Value$52,720
Assessed Improvement Value$272,078
Assessment Year2025
About this property
ew construction by D.R. Horton. Our P40T Turbine Plan is in Windrose located within the rapidly growing city of Pilot Point. This is a 5 bed 2 bath with an open concept floorplan. Home on a large lot will feature waterproof laminate plank flooring, quartz countertops, and stainless steel appliances. Smart home included. Please See Showing instructions!!! Plan P40T
Investor Tools
$324,798
Estimated Property Value
$282,960Estimated Mortgage Balance
$41,838Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,992 /month
Positive
Cash Flow Estimate:
$664 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$237/month
$425/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,220
$324,798
2025
$52,720
$272,078
$324,798
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,220
$324,798
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Fha
$293,508
Yes
First
May 14, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$282,960
$41,838
12%
87%
$1,760/mo
