$382,100
NAL Estimated Property Value110 Stevenson Drive, Fate, TX, 75087
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Gas Cooktop, Gas Range, Microwave, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size8,407 sqft
Building Information
Year Built2013
Stories1
Garage Spaces2
Land Information
APN5324-000I-0069-00-0R
Lot Number69
SubdivisionWoodcreek Ph 1-C
Land UseResidential
Legal DescriptionWOODCREEK PH 1-C, BLOCK I, LOT 69
Census Tract040407
Assessed Land Value$105,800
Assessed Improvement Value$276,300
Assessment Year2025
About this property
LIGHT, BRIGHT, AND PRICED FOR QUICK SELL! Generously sized spaces with room to breathe. MASSIVE kitchen with enough room to park a truck. 3 LARGE BEDROOM SUITES. Bonus sized master retreat with large walk-in closet plus expansive master bath. Enjoy your very own private backyard! New flooring & ceramic tile throughout including designer paint selections. HARD SURFACED FLOORING including the master. Comfortable & roomy in highly sought after Woodcreek. WAITING ON THIS ONE WILL COST YOU!!
Investor Tools
$382,100
Estimated Property Value
$263,820Estimated Mortgage Balance
$118,280Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,293 /month
Positive
Cash Flow Estimate:
$764 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$628/month
$282/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,622
$382,100
2025
$105,800
$276,300
$382,100
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,622
$382,100
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Financial Services Llc
Fha
$294,566
Yes
First
Dec 31, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$263,820
$118,280
30%
69%
$1,767/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,010/mo
$2,049/mo
+$961/mo
9.5%
