$309,000
NAL Estimated Property Value303 Pine Hollow Way, Josephine, TX, 75189
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Range, Microwave, Plumbed For Ice Maker, Electric Water Heater
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesStorage
Lot Size7,187 sqft
Building Information
Year Built2020
Stories1
Garage Spaces2
Land Information
APNR-12026-00P-0280-1
Lot Number28
SubdivisionMagnolia Phase 3 (Gcn)
Land UseResidential
Legal DescriptionMAGNOLIA PHASE 3 (GCN), BLK P, LOT 28
Census Tract031201
Assessed Land Value$80,000
Assessed Improvement Value$214,118
Assessment Year2025
About this property
Open layout, large master suite with bathroom and closet, large secondary bedrooms. Has covered patio, extra storage in garage or room for built-ins and great flow overall for traffic and entertainment. This home includes island kitchen, granite counters, LED lighting, full sprinkler system and much more! Located in great community with community pool, park, playground and more! Schedule a tour today!
Investor Tools
$309,000
Estimated Property Value
$161,914Estimated Mortgage Balance
$147,086Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,854 /month
Positive
Cash Flow Estimate:
$618 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$579/month
$480/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,400
$294,118
2025
$80,000
$214,118
$294,118
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,400
$294,118
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Homeward Mortgage Llc
Conventional
$177,306
No
First
Oct 21, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$161,914
$150,086
48%
52%
$1,064/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,350/mo
$1,544/mo
+$1,806/mo
13.0%
