Last 24 Hours
$114,855
NAL Estimated Property Value922 Rolling Pines Dr, Livingston, TX, 77351
Off Market
Highlights
Interior
Bedrooms —
Bathrooms —Exterior
Lot Size4.65 acres
Land Information
APNR1025003000
Lot Number24
SubdivisionRolling Pines Section 1
Land UsePublic Works
Legal DescriptionROLLING PINES SECTION 1 BLK 2 LOT 24
Census Tract210302
Assessed Land Value$114,855
Assessment Year2025
About this property
Situated in the prestigious Rolling Pines subdivision, this 4.65-acre lot offers ample space for your dream home and workshop. Close to the town center for convenient access to amenities and shopping, it's just a short distance from Lake Livingston, ideal for summer days. Enjoy fiber internet connectivity, public water access, and light deed restrictions in this neighborhood. Note that mobile homes are not permitted in this community.
Investor Tools
$114,855
Estimated Property Value
$82,521Estimated Mortgage Balance
$32,334Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$779 /month
Positive
Cash Flow Estimate:
$260 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$132/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,013
$114,855
2025
$114,855
N/A
$114,855
No
Tax History
Year
Tax Paid
Assessed Value
2022
$1,013
$114,855
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Peoples State Bank
Purchase Money Mortgage
$84,000
No
First
May 16, 2025
Jun 2030
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$82,521
$32,334
28%
72%
$504/mo
12.4%