$354,302
NAL Estimated Property Value606 Maple Drive, Pilot Point, TX, 76258
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size10,799 sqft
Building Information
Year Built2000
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR206822
Lot Number4R
SubdivisionHigh Point Estates Phases 1, 2, 3
Land UseResidential
Legal DescriptionHIGH POINT ESTATES PHASES 1, 2, 3 BLK E LOT 4R
Census Tract020118
Assessed Land Value$91,800
Assessed Improvement Value$262,502
Assessment Year2025
About this property
Move to Pilot Point!!! Magnificent three bedroom two bath in the High Point Subdivision. No HOA, short distance from the High School and Intermediate schools. You will love the outdoor kitchen, and open floorplan.
Investor Tools
$354,302
Estimated Property Value
$281,473Estimated Mortgage Balance
$72,829Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,126 /month
Positive
Cash Flow Estimate:
$709 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$148/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$354,302
2025
$91,800
$262,502
$354,302
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$354,302
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thrive Mortgage Llc
Va
$310,000
Yes
First
Jul 23, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$281,473
$72,829
20%
79%
$1,859/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,859/mo
+$113/mo
6.7%
