$322,078
NAL Estimated Property Value111 Abelia Drive, Fate, TX, 75189
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Microwave, Plumbed For Ice Maker
FlooringCarpet, Laminate
Exterior
Lot Size7,449 sqft
Building Information
Year Built2023
Stories1
Garage Spaces2
Land Information
APN5322-000B-0030-00-0R
Lot Number30
SubdivisionWoodcreek Phase 7a
Land UseResidential
Legal DescriptionWOODCREEK PHASE 7A, BLOCK B, LOT 30
Census Tract040404
Assessed Land Value$130,000
Assessed Improvement Value$192,078
Assessment Year2025
About this property
Beautiful perfect one story 3 bedroom, 2 bathroom home with a study. Enjoy preparing meals in the open concept kitchen without missing the action in the family room. Located in Spring Meadow home is close to main roadways, schools, and shopping. Closing cost assistance is a possibility.
Investor Tools
$322,078
Estimated Property Value
$155,051Estimated Mortgage Balance
$167,027Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,932 /month
Positive
Cash Flow Estimate:
$644 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$675/month
$98/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,491
$322,078
2025
$130,000
$192,078
$322,078
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,491
$322,078
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$175,600
No
First
May 8, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$155,051
$167,027
51%
48%
$1,053/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,570/mo
$1,151/mo
+$1,419/mo
9.6%
