$246,000
NAL Estimated Property Value421 N Sierra Trail, Pilot Point, TX, 76258
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Oven, Electric Range, Electric Water Heater, Microwave, Refrigerator
FlooringCeramic Tile, Laminate
Exterior
Lot Size9,801 sqft
Building Information
Year Built1988
Stories1
Roof Type105
Garage Spaces176
Land Information
APNR130683
Lot Number14
SubdivisionEldorado Addn
Land UseResidential
Legal DescriptionELDORADO ADDN BLK A LOT 14
Census Tract020118
Assessed Land Value$78,400
Assessed Improvement Value$141,220
Assessment Year2025
About this property
Very nice brick home on a quarter acre lot. 3 bed 2 bath with a spacious living & dining area. Offers an enclosed garage that provides many options for living space. Ceramic tile in kitchen and baths. The rest of the flooring is wood laminate. A fantastic 18x14 covered patio, large backyard, 12 x 12 shed and graveled area to park the boat or RV on the side of the house.
Investor Tools
$246,000
Estimated Property Value
$232,025Estimated Mortgage Balance
$13,975Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,734 /month
Positive
Cash Flow Estimate:
$578 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$473/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,442
$219,620
2025
$78,400
$141,220
$219,620
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,442
$219,620
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$250,800
No
First
May 25, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$232,025
$13,975
5%
94%
$1,504/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,504/mo
+$468/mo
9.6%
