$301,000
NAL Estimated Property Value713 Black Isle Dr, Pflugerville, TX, 78660
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesWater Purifier Owned, Water Softener Owned
FlooringCarpet, Tile
Exterior
Exterior FeaturesBarbecue, Fire Pit, Private Yard
Lot Size5,502 sqft
Building Information
Year Built2000
Stories2
Roof Type105
Garage Spaces2
Land Information
APN02803603410000
Lot Number54
SubdivisionHeatherwilde Sec 2 Phs 2
Land UseResidential
Legal DescriptionLOT 54 BLK A HEATHERWILDE SEC 2 PHS 2
Census Tract042700
Assessed Land Value$101,528
Assessed Improvement Value$196,551
Assessment Year2025
About this property
WOW!! Very well maintained home, With open floor plan. Large master bedroom. Kitchen has backyard view. Spacious back yard features a fountain and built in grill. Close to Shopping parks and major employers.Restrictions: Yes
Investor Tools
$301,000
Estimated Property Value
$189,832Estimated Mortgage Balance
$111,513Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,806 /month
Positive
Cash Flow Estimate:
$602 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$591/month
$87/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,589
$298,079
2025
$101,528
$196,551
$298,079
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,589
$298,079
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
University Fcu
Conventional
$204,820
No
First
May 5, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,832
$111,168
36%
63%
$1,228/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,250/mo
$1,315/mo
+$935/mo
9.0%
