$215,000
NAL Estimated Property Value520 N Prairie Street, Pilot Point, TX, 76258
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Gas Water Heater
FlooringLaminate, Wood
Exterior
Lot Size15,917 sqft
Building Information
Year Built1966
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR41717
SubdivisionC. Smith
Land UseResidential
Legal DescriptionA1139A C. SMITH, TR 182, .3654 ACRES
Census Tract020118
Assessed Land Value$87,610
Assessed Improvement Value$89,202
Assessment Year2025
About this property
Great opportunities await with this corner lot home in Pilot Point.
Investor Tools
$215,000
Estimated Property Value
$166,595Estimated Mortgage Balance
$48,405Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,290 /month
Positive
Cash Flow Estimate:
$430 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$265/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,107
$176,812
2025
$87,610
$89,202
$176,812
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,107
$176,812
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guardian Mortgage Co Inc
Conventional
$180,405
No
First
Apr 11, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,595
$48,405
22%
77%
$1,082/mo
