$267,000
NAL Estimated Property Value31903 Vallie Street, Pinehurst, TX, 77362
$347,100 ARV
Off Market
Property Lead Type:
ARV FlipHigh Equity
Highlights
Interior
AppliancesMicrowave, Gas Cooktop
Exterior
Lot Size25,266 sqft
Building Information
Year Built1985
Stories1
Roof Type105
Garage Spaces2
Land Information
APN5785-00-02200
Lot Number22
SubdivisionHickory Wood
Land UseResidential
Legal DescriptionS578500 - HICKORY WOOD, LOT 22, ACRES 0.58
Census Tract690405
Assessed Land Value$10,267
Assessed Improvement Value$214,956
Assessment Year2025
About this property
Beautiful private quiet country property. 3 bedrooms and 2 bathrooms. Totally fenced, 2 car covered carport. City water and 8x10 tool shed. Fridge, washer and dryers stays.
Investor Tools
$267,000
Estimated Property Value
$193,632Estimated Mortgage Balance
$73,368Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$347,100
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,602 /month
Positive
Cash Flow Estimate:
$534 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$430/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,830
$225,223
2025
$10,267
$214,956
$225,223
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,830
$225,223
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$202,500
No
First
Dec 7, 2023
Jan 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$193,632
$73,368
27%
73%
$1,215/mo
