$160,000
NAL Estimated Property Value305 Woodland Drive, Livingston, TX, 77351
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesMicrowave, Electric Range, Oven
Exterior
Lot Size8,407 sqft
Building Information
Year Built1970
Roof Type105
Land Information
APNC1200019100
Lot Number191
SubdivisionCommodore Cape Section 3
Land UseResidential
Legal DescriptionCOMMODORE CAPE SECTION 3 LOT 191
Census Tract210205
Assessed Land Value$7,140
Assessed Improvement Value$106,185
Assessment Year2025
About this property
Beautifully remodeled cozy home near lake! A must see for the price. 5 Minutes to boat Launch on Lake Livingston. New Roof, gutters, Central System and newly installed aerobic Sewer system. LED Lighting throughout home. Lovely covered back porch for relaxing Mornings. Rock drive. Storage shed. Large laundry with extra storage inside home. All appliances stay. Furniture can be negotiated. This one won't last long!
Investor Tools
$160,000
Estimated Property Value
$103,667Estimated Mortgage Balance
$56,333Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$960 /month
Positive
Cash Flow Estimate:
$320 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$176/month
$25/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,312
$113,325
2025
$7,140
$106,185
$113,325
No
Tax History
Year
Tax Paid
Assessed Value
2022
$1,312
$113,325
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Fha
$109,890
Yes
First
Apr 19, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$103,667
$56,333
35%
65%
$659/mo
