$119,470
NAL Estimated Property Value3151 County Road 319, Breckenridge, TX, 76424
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesGas Range, Microwave, Refrigerator
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesRain Gutters
Lot Size25,352 sqft
Land Information
APNR000010098
Lot Number20-21
SubdivisionBreezy Point
Land UseResidential
Legal DescriptionLOT: 21, E/1/2 OF 20 BLK: 1 SUBD: BREEZY POINT
Census Tract950500
Assessed Land Value$52,170
Assessed Improvement Value$67,300
Assessment Year2025
About this property
Waterfront cabin in the highly sought-after Breezy Point subdivision on Hubbard Creek Lake. This 1-bedroom, 1-bath retreat features a spacious common area currently used for additional bunks, offering flexible sleeping arrangements. With 960 sq ft of living space, this property is ideal for a weekend getaway. The home will be sold as-is and comes fully furnished. Outside, enjoy multiple levels of wooden decking perfect for entertaining and taking in the exceptional lake views. A rare opportunity to own a true lakeside escape.
Investor Tools
$119,470
Estimated Property Value
$97,257Estimated Mortgage Balance
$22,213Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$717 /month
Positive
Cash Flow Estimate:
$239 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$283/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,801
$119,470
2025
$52,170
$67,300
$119,470
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,801
$119,470
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The Jacksboro National Bank
Conventional
$99,000
No
First
May 16, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$97,257
$22,213
18%
81%
$594/mo
