$186,368
NAL Estimated Property Value10074 Northlake Cir, Kemp, TX, 75143
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Water Heater, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Lot Size21,148 sqft
Building Information
Year Built2003
Stories2
Roof Type105
Land Information
APN00.2685.0001.0030.51.04.00
Lot Number30
SubdivisionNorthlake Estates
Land UseResidential
Legal DescriptionNORTHLAKE ESTS BLOCK 1 LOT 30
Census Tract051301
Assessed Land Value$55,000
Assessed Improvement Value$220,973
Assessment Year2025
About this property
Charming lake-view cottage on Cedar Creek Lake! This super-clean home features 2 bedrooms and 2 baths on the main level, plus an upstairs loft currently used as a 3rd bedroom (no closet). Enjoy stunning views through a wall of windows overlooking the water. Located in a small lakeside subdivision with a community fishing pier. Easy commute to Dallas—perfect for a weekend getaway or full-time living!
Investor Tools
$186,368
Estimated Property Value
$93,901Estimated Mortgage Balance
$92,467Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,140 /month
Positive
Cash Flow Estimate:
$380 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$223/month
$140/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,742
$186,368
2025
$55,000
$220,973
$275,973
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,742
$186,368
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$122,580
Yes
First
Jul 17, 2015
Aug 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$93,901
$92,467
49%
50%
$0/mo
