$136,000
NAL Estimated Property Value9906 Lake Shore Drive, Wills Point, TX, 75169
$176,800 ARV
Off Market
Highlights
Interior
AppliancesDishwasher, Electric Oven, Electric Range, Electric Water Heater, Tankless Water Heater
FlooringCarpet, Laminate, Tile
Exterior
Lot Size11,739 sqft
Land Information
APN2346-0000-3850-56
Lot Number385-386
SubdivisionBrinwood Shores Addition Sec B
Land UseResidential
Legal DescriptionS2346 BRINWOOD SHORES ADDITION SEC B LOT 385-386 ACRES .2695
Census Tract961700
Assessed Land Value$33,930
Assessed Improvement Value$3,060
Assessment Year2025
About this property
Welcome to the revitalizing neighborhood of Brinwood Shores. A community of respectful residents with lake living at heart. This newly renovated single-wide manufactured home has a new range, new flooring throughout, a new tankless water heater, and a brand new roof! Brinwood Shores provides access to a private park and a private boat launch. Both included in the Property Owner's association. Come enjoy the tranquility this home and it's community has to offer.
Investor Tools
$136,000
Estimated Property Value
$88,525Estimated Mortgage Balance
$47,475Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$176,800
Rent-to-Value Ratio: 0.72%
Rent Estimate
$816 /month
Positive
Cash Flow Estimate:
$272 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$101/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$536
$36,990
2025
$33,930
$3,060
$36,990
Yes (2023)
Tax History
Year
Tax Paid
Assessed Value
2024
$536
$36,990
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Saju K Jacob
Purchase Money Mortgage
$95,000
No
First
Sep 29, 2022
Oct 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$88,525
$47,475
34%
65%
$570/mo
