$295,539
NAL Estimated Property Value511 E Thomas St, Pilot Point, TX, 76258
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Gas Water Heater, Microwave
Exterior
Lot Size15,263 sqft
Building Information
Year Built1973
Stories1
Roof Type105
Garage Spaces3
Land Information
APNR40086
Lot Number7
SubdivisionPedigo 1
Land UseResidential
Legal DescriptionPEDIGO 1 BLK 2 LOT 7
Census Tract020118
Assessed Land Value$86,508
Assessed Improvement Value$209,031
Assessment Year2025
About this property
Nestled on a tranquil street, this 3-bedroom, 2-bathroom home exudes timeless charm. Resting on an amazing lot with mature trees. Step inside to discover a generous 1499 sq. ft. of living space with an open floor plan, perfect for family gatherings and entertaining. A 2-car garage, and an additional detached storage building offers ample space for your hobbies or extra storage needs. With its inviting ambiance and appealing features, this is the dream home you've been searching for.
Investor Tools
$295,539
Estimated Property Value
$289,219Estimated Mortgage Balance
$6,320Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,794 /month
Positive
Cash Flow Estimate:
$598 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$174/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$610
$295,539
2025
$86,508
$209,031
$295,539
No
Tax History
Year
Tax Paid
Assessed Value
2024
$610
$295,539
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Frost Bank
Conventional
$300,000
No
First
May 3, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$289,219
$6,320
2%
98%
$1,799/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,799/mo
+$173/mo
8.0%
