$176,357
NAL Estimated Property Value602 N Pine Hill St, Pinehurst, TX, 77362
$180,496 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Electric Oven, Electric Range, Dishwasher, Refrigerator
FlooringVinyl
Exterior
Lot Size20,608 sqft
Building Information
Year Built2020
Stories1
Land Information
APN7925-00-09401
Lot Number95-B
SubdivisionPinehurst Village
Land UseResidential
Legal DescriptionS792500 - PINEHURST VILLAGE, LOT 95-B, SERIAL SRB035384AL, LABEL # NTA1953305, ACRES 0.4731
Census Tract690206
Assessed Land Value$13,189
Assessed Improvement Value$194,938
Assessment Year2025
About this property
Brand new 3 bedroom 2 bath mobile home! On 1/2 acre unrestricted! New A/C, Appliances, Septic system, New gravel driveway with remote control access! Won't last!
Investor Tools
$176,357
Estimated Property Value
$140,781Estimated Mortgage Balance
$35,576Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$180,496
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,058 /month
Positive
Cash Flow Estimate:
$353 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$192/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,427
$176,357
2025
$13,189
$194,938
$208,127
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,427
$176,357
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
K&G Capital Mortgage Llc
Conventional
$156,565
No
First
Feb 12, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$140,781
$35,576
20%
80%
$939/mo
