$270,592
NAL Estimated Property Value317 Harrelson Drive, Princeton, TX, 75407
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Range, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters, Storage
Building Information
Year Built1968
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-0964-003-0090-1
Lot Number9,10B
SubdivisionNorthside Addition (Cpn)
Land UseResidential
Legal DescriptionNORTHSIDE ADDITION (CPN), BLK C, LOT 9 & 10B
Census Tract031005
Assessed Land Value$75,000
Assessed Improvement Value$195,592
Assessment Year2025
About this property
BOM due to unrealistic demands from offer with Open Door. Welcome home! Property has lots of updates, backyard has an in ground pool - great for those hot summer months! Lots of updates and custom features inside. Fenced backyard, covered patio, plenty of space for the family, This is a must see home!! Previous foundation repaired with warranty - see media for details. Make this home yours today!!
Investor Tools
$270,592
Estimated Property Value
$313,395Estimated Mortgage Balance
$270,592Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,624 /month
Positive
Cash Flow Estimate:
$541 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$617/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,047
$270,592
2025
$75,000
$195,592
$270,592
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,047
$270,592
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Independent Bank
Open End Mortgage / Open End With Future Advance Clause
$340,000
No
First
Mar 18, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$313,395
N/A
0%
116%
$2,039/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$2,039/mo
+$111/mo
9.5%
