$547,000
NAL Estimated Property Value1119 Pheasant Rdg, Keller, TX, 76248
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesConvection Oven, Dishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker
FlooringCeramic Tile, Concrete, Wood
Exterior
Exterior FeaturesOutdoor Living Area
Lot Size12,480 sqft
Building Information
Year Built1995
Stories1
Garage Spaces3
Land Information
APN33255-11-16
Lot Number16
SubdivisionQuail Valley Estates
Land UseResidential
Legal DescriptionQUAIL VALLEY ESTATES BLOCK 11 LOT 16
Census Tract113816
Assessed Land Value$100,000
Assessed Improvement Value$430,000
Assessment Year2025
About this property
You wont believe the unique detail in this one story 3 bedroom rare find!! Large open kitchen with 42 inch cabinets, Kitchen aide appliances, Granite countertops and island with seating. Beautiful owners retreat with designer treatments throughout, Master bath has custom closet, copper clawfoot tub, step down shower, Living area fireplace has floor to ceiling glass tiles and don't miss the screened in patio overlooking the Landscaper designed peaceful garden backyard!
Investor Tools
$547,000
Estimated Property Value
$287,653Estimated Mortgage Balance
$259,347Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,282 /month
Positive
Cash Flow Estimate:
$1,094 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$941/month
$185/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,551
$530,000
2025
$100,000
$430,000
$530,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,551
$530,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Keller Mortgage Llc
Conventional
$315,000
No
First
Oct 28, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$287,653
$259,347
47%
53%
$1,889/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$2,074/mo
+$436/mo
5.5%
