$223,000
NAL Estimated Property Value602 Holly Drive, Highlands, TX, 77562
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Oven, Electric Cooktop, Dishwasher
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesSide Yard
Lot Size36,355 sqft
Building Information
Year Built1969
Stories1
Garage Spaces3
Land Information
APN1001100000030
Lot Number30,31
SubdivisionBluebonnet Hills U/R
Land UseResidential
Legal DescriptionLTS 30 & 31 BLUEBONNET HILLS U/R
Census Tract252902
Assessed Land Value$109,065
Assessed Improvement Value$86,935
Assessment Year2025
About this property
Three bedroom, two full bathrooms, two car garage attached. Home is in good condition. Needs updating. Huge yard and workshop! Workshop has a half bath. Has two driveways onto property. Park your boat or RV on left side. No HOA!
Investor Tools
$223,000
Estimated Property Value
$180,375Estimated Mortgage Balance
$42,625Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,338 /month
Positive
Cash Flow Estimate:
$446 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$102/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$105
$196,000
2025
$109,065
$86,935
$196,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$105
$196,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Matador Lending Llc
Conventional
$186,200
No
First
Aug 29, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$180,375
$42,625
19%
81%
$1,117/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,117/mo
+$605/mo
9.3%
