$135,000
NAL Estimated Property Value263 Woodstock, Livingston, TX, 77351
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size3,615 sqft
Building Information
Roof Type112
Land Information
APNL0400089800
Lot Number138
SubdivisionLake Livingston Village Section 6
Land UsePublic Works
Legal DescriptionLAKE LIVINGSTON VILLAGE SECTION 6 LOT 138
Census Tract210203
Assessed Land Value$11,191
Assessed Improvement Value$29,393
Assessment Year2025
Investor Tools
$135,000
Estimated Property Value
$26,951Estimated Mortgage Balance
$108,049Estimated Equity
79% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$810 /month
Positive
Cash Flow Estimate:
$270 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$61/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$63
$40,584
2025
$11,191
$29,393
$40,584
No
Tax History
Year
Tax Paid
Assessed Value
2022
$63
$40,584
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Winnikoff Llc Series G
Purchase Money Mortgage
$28,000
No
First
Apr 25, 2024
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$26,951
$106,049
79%
20%
$168/mo
