$585,000
NAL Estimated Property Value3171 County Road 3420, Hawkins, TX, 75765
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
FlooringCeramic Tile
Exterior
Lot Size30,836 sqft
Building Information
Year Built2018
Garage Spaces2
Land Information
APN79627
Lot Number20
Land UseResidential
Legal DescriptionLOT 20 PHASE 1 .7079 LAKE HAWKINS CRYSTAL SANDS
Census Tract950601
Assessed Land Value$174,840
Assessed Improvement Value$459,320
Assessment Year2025
Investor Tools
$585,000
Estimated Property Value
$283,854Estimated Mortgage Balance
$301,146Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,510 /month
Positive
Cash Flow Estimate:
$1,170 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$791/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,563
$584,804
2025
$174,840
$459,320
$634,160
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,563
$584,804
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mineola Community Bank Ssb
Conventional
$319,500
No
First
Aug 31, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$283,854
$301,146
51%
49%
$1,916/mo
