$207,000
NAL Estimated Property Value238 Willow Crest Cir, Livingston, TX, 77351
$243,937 ARV
Off Market
Highlights
Interior
AppliancesElectric Oven, Electric Range, Refrigerator
Building Information
Year Built1999
Roof Type230
Garage Spaces2
Land Information
APNL0200040400
Lot Number13
SubdivisionLake Livingston Estates Section 4
Land UseResidential
Legal DescriptionLAKE LIVINGSTON ESTATES SECTION 4 LOT 13, ANNEX B SERIAL# TXFLX12A82123FD12 HUD# RAD1137869
Census Tract210206
Assessed Land Value$117,600
Assessed Improvement Value$35,647
Assessment Year2025
About this property
Fully Furnished 2 bedroom Mobile Home in Lake Subdivision. Subdivision has 2 Boat Ramps. Home is on the water in a canal, but boat house is not accessible and not included with the lease. Garage on property does not go with the lease. Landlord will furnish yard maintenance. All you need is your fishing pole!
Investor Tools
$207,000
Estimated Property Value
$0Estimated Mortgage Balance
$207,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$243,936
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,242 /month
Positive
Cash Flow Estimate:
$414 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$246/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,920
$153,247
2025
$117,600
$35,647
$153,247
No
Tax History
Year
Tax Paid
Assessed Value
2022
$1,920
$153,247
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$201,000
100%
0%
$0/mo
