Last 24 Hours
$116,000
NAL Estimated Property Value2565 Bass Drive, Wills Point, TX, 75169
Off Market
2 Beds
2 Bath
832 Sq Ft
Manufactured Home
$126.2 / sqft
Built in 2012Highlights
Interior
Bedrooms 2
Bathrooms Full 2
Garage AvailableAppliancesElectric Range
FlooringCarpet, Laminate
Exterior
Lot Size29,242 sqft
Building Information
Year Built2012
Stories1
Garage Spaces2
Land Information
APN5310-000B-0690-56
Lot Number69-83
SubdivisionWaco Bay Estates Phase 1
Land UseResidential
Legal DescriptionS5310 WACO BAY ESTATES PHASE 1 BLK B LOT 69-83 ACRES .6713
Census Tract961700
Assessed Land Value$37,430
Assessed Improvement Value$75,380
Assessment Year2025
About this property
Quaint single-wide manufactured home complete with a storm shelter and fully fenced yard. AC and Heat pump replaced in April 2021. Tranquil park-like huge lot with trees and rolling terrain. Property also features a recently installed 30 amp RV plug. Room to add more homes, if desired for additional income. So much value!!
Investor Tools
$116,000
Estimated Property Value
$121,679Estimated Mortgage Balance
$116,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$696 /month
Positive
Cash Flow Estimate:
$232 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$87/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$469
$112,810
2025
$37,430
$75,380
$112,810
No
Tax History
Year
Tax Paid
Assessed Value
2024
$469
$112,810
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Village Capital & Investment Llc
Va
$123,299
Yes
First
Aug 7, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$121,679
N/A
0%
105%
$740/mo
12.4%