$353,868
NAL Estimated Property Value103 Pebble Creek Drive, Red Oak, TX, 75154
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave
FlooringCarpet, Ceramic Tile, Concrete
Exterior
Lot Size40,380 sqft
Building Information
Year Built1973
Stories1
Roof Type105
Garage Spaces6
Land Information
APN72.1014.000.016.00.111
SubdivisionJ Spoon
Land UseResidential
Legal Description1014 J S SPOON 0.927 ACRES
Census Tract060206
Assessed Land Value$125,000
Assessed Improvement Value$228,868
Assessment Year2025
About this property
RECENT HVAC AND ROOF- SELLER HAS RECENT INSPECTION Invester dream home. ON ALMOST A FULL ACRE WITH 2.5 CAR GARAGE AND A 2 CAR CARPORT 3-bedroom, 2 bath, 2 living areas, fireplace,- connected with an open concept spacious backyard great for outdoor barbecues, playtime, and family gatherings. BACKYARD BACKS TO CHURCH PARKING LOT SO NO BACKSIDE NEIGHBORS Proposed Loop 9 construction project of a six-lane new location frontage road system between I-35E and I-45 through Dallas and Ellis counties
Investor Tools
$353,868
Estimated Property Value
$187,222Estimated Mortgage Balance
$166,646Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,123 /month
Positive
Cash Flow Estimate:
$708 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$754/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,277
$353,868
2025
$125,000
$228,868
$353,868
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,277
$353,868
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lend Smart Mortgage Llc
Conventional
$204,250
No
First
Dec 21, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$187,222
$166,646
47%
53%
$1,225/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,080/mo
$1,225/mo
+$855/mo
7.1%
