$335,726
NAL Estimated Property Value602 Maple Drive, Pilot Point, TX, 76258
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size10,799 sqft
Building Information
Year Built2001
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR206820
Lot Number2R
SubdivisionHigh Point Estates Phases 1, 2, 3
Land UseResidential
Legal DescriptionHIGH POINT ESTATES PHASES 1, 2, 3 BLK E LOT 2R
Census Tract020118
Assessed Land Value$91,800
Assessed Improvement Value$243,926
Assessment Year2025
About this property
Fantastic home in The High Point addition of Pilot Point. This 3-2 offers 2 living areas, split bedrooms, wood floors fenced in back yard, 23x9 shop with electricity. High Point is ideally located minutes from Pilot Point's High and Intermediate schools. Just a short drive from Jordan Park on the shores of Lake Ray Roberts and the historic Pilot Point Square.
Investor Tools
$335,726
Estimated Property Value
$225,428Estimated Mortgage Balance
$110,298Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,014 /month
Positive
Cash Flow Estimate:
$671 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$221/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$977
$335,726
2025
$91,800
$243,926
$335,726
No
Tax History
Year
Tax Paid
Assessed Value
2024
$977
$335,726
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Tjc Mortgage Inc
Va
$251,200
Yes
First
Jan 29, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$225,428
$110,298
32%
67%
$1,507/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,507/mo
+$465/mo
7.0%
