$235,000
NAL Estimated Property Value317 E Willow Ln, Princeton, TX, 75407
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop
FlooringVinyl
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built1968
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR-0962-002-0090-1
Lot Number9
SubdivisionPrinceton Estates Subdivision (Cpn)
Land UseResidential
Legal DescriptionPRINCETON ESTATES SUBDIVISION (CPN), BLK 2, LOT 9
Census Tract031005
Assessed Land Value$60,000
Assessed Improvement Value$170,367
Assessment Year2025
About this property
Renovated and updated, must see!! Oversized lot in the heart of the city! Open and flowing floorplan, three bedrooms and two full baths, home is move in ready!
Investor Tools
$235,000
Estimated Property Value
$181,807Estimated Mortgage Balance
$53,193Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,410 /month
Positive
Cash Flow Estimate:
$470 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$158/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$722
$230,367
2025
$60,000
$170,367
$230,367
No
Tax History
Year
Tax Paid
Assessed Value
2024
$722
$230,367
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$201,400
No
First
Apr 27, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$181,807
$53,193
22%
77%
$1,208/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$1,208/mo
+$942/mo
11.0%
