$283,000
NAL Estimated Property Value9949 Lakeshore Drive, Wills Point, TX, 75169
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Lot Size34,046 sqft
Building Information
Year Built1983
Stories1
Roof Type105
Garage Spaces2
Land Information
APN2346-0000-3540-56
Lot Number354-356
SubdivisionBrinwood Shores Addition Sec B
Land UseResidential
Legal DescriptionS2346 BRINWOOD SHORES ADDITION SEC B LOT 354-356,348-349 ACRES .7816
Census Tract961700
Assessed Land Value$85,460
Assessed Improvement Value$184,550
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 home was taken to the studs, new roof, electrical, plumbing and HVAC. Sitting on three lake lots with street access in front, offering two additional buildable lots in the back, also with road frontage. It is lake living at its best with expansion potential too! The home boasts brand new appliances, LED lighting throughout and only requires your finishing touches.
Investor Tools
$283,000
Estimated Property Value
$184,206Estimated Mortgage Balance
$98,794Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,698 /month
Positive
Cash Flow Estimate:
$566 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$444/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,910
$270,010
2025
$85,460
$184,550
$270,010
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,910
$270,010
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$198,750
No
First
Jun 28, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$184,206
$98,794
34%
65%
$1,192/mo
