$1,014,000
NAL Estimated Property Value1070 Pecan Drive, Fairview, TX, 75069
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal
FlooringCarpet, Wood
Exterior
Lot Size1.12 acres
Building Information
Year Built1982
Stories1
Garage Spaces5
Land Information
APNR-1036-000-0250-1
Lot Number25
SubdivisionFoxglen (Cfv)
Land UseResidential
Legal DescriptionFOXGLEN (CFV), LOT 25
Census Tract031412
Assessed Land Value$392,000
Assessed Improvement Value$320,200
Assessment Year2025
About this property
Amazing location in Lovejoy ISD! Country vibe, but close proximity to shopping and dining. 3 BR 2.1 BA situated on well over an acre lot.
Investor Tools
$1,014,000
Estimated Property Value
$718,537Estimated Mortgage Balance
$295,463Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,084 /month
Positive
Cash Flow Estimate:
$2,028 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,110/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,250
$712,200
2025
$392,000
$320,200
$712,200
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,250
$712,200
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Broker Solutions Inc
Conventional
$398,400
No
First
Mar 4, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$718,537
$295,463
29%
71%
$4,728/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$4,728/mo
$-2,156/mo
3.0%
