$247,000
NAL Estimated Property Value1000 Melody Circle, Kaufman, TX, 75142
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Vinyl
Exterior
Lot Size7,562 sqft
Building Information
Year Built2015
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00.1422.0000.0029.00.03.03
Lot Number29
SubdivisionHarmony Estates
Land UseResidential
Legal DescriptionHARMONY ESTATES, LOT 29; & HOUSE & HOUSE
Census Tract051100
Assessed Land Value$52,500
Assessed Improvement Value$180,646
Assessment Year2025
About this property
Move-in Ready! Adorable 3-2-2 brick & stone home built in 2015. New (May, 2019) vinyl plank flooring, microwave, & stove. Open concept, split bedrooms, breakfast bar, pantry, patio, & fenced backyard. Close to schools, shopping, & dining. Make your appointment today. Don't miss this opportunity to own your dream home!
Investor Tools
$247,000
Estimated Property Value
$133,832Estimated Mortgage Balance
$113,168Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,482 /month
Positive
Cash Flow Estimate:
$494 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$318/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,586
$233,146
2025
$52,500
$180,646
$233,146
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,586
$233,146
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Fha
$154,156
Yes
First
Sep 9, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$133,832
$113,168
45%
54%
$925/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$925/mo
+$1,047/mo
9.6%
