$441,000
NAL Estimated Property Value1102 Harvard Lane, Allen, TX, 75002
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built1994
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR-2934-00A-0160-1
Lot Number16
SubdivisionHeritage Park Phase 3a-1 (Cal)
Land UseResidential
Legal DescriptionHERITAGE PARK PHASE 3A-1 (CAL), BLK A, LOT 16
Census Tract031423
Assessed Land Value$110,000
Assessed Improvement Value$320,067
Assessment Year2025
About this property
Welcome home to this nicely maintained home that truly shows pride of ownership. With over $80K in upgrades including Lennox HVAC system plus ducts, 8' fence, new Primary bedroom suite with Luxury sized shower and more, this home is a MUST SEE! See full list of upgrades under Transaction Desk. Open concept kitchen has white cabinetry with stone backsplash, SS appliances and breakfast bar! Decorative lighting throughout. Access to greenbelt and walking trails is just around the corner. NEW CARPETING! Pls remove shoes or wear shoe covers provided.
Investor Tools
$441,000
Estimated Property Value
$276,025Estimated Mortgage Balance
$164,975Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,646 /month
Positive
Cash Flow Estimate:
$882 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$728/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,532
$430,067
2025
$110,000
$320,067
$430,067
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,532
$430,067
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wintex Group Llc
Conventional
$304,000
No
First
Jul 9, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$276,025
$164,975
37%
63%
$1,823/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,350/mo
$1,823/mo
+$1,527/mo
9.1%
