$966,000
NAL Estimated Property Value1161 Top Deck Trl, Lucas, TX, 75002
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Gas Water Heater, Microwave, Tankless Water Heater, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size1.01 acres
Building Information
Year Built2022
Stories2
Garage Spaces3
Land Information
APNR-11624-00E-0020-1
Lot Number2
SubdivisionLakeview Downs (Gcn)
Land UseResidential
Legal DescriptionLAKEVIEW DOWNS (GCN), BLK E, LOT 2
Census Tract031420
Assessed Land Value$252,250
Assessed Improvement Value$698,420
Assessment Year2025
About this property
Gorgeous Lincoln home defines modern luxury living with cathedral ceilings, grand culinary kitchen with stainless steel appliances, extended island, separate dining area and beautiful sliding glass doors leading to the extended covered patio. Private office, luxury master retreat with huge walk in closet, elegant free standing tub and frameless mudset shower. Spacious secondary bedrooms and premium designer finishes throughout. Upstairs features a game room. Includes 3 car garage. Zoned to Princetown ISD.
Investor Tools
$966,000
Estimated Property Value
$347,971Estimated Mortgage Balance
$618,029Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,796 /month
Positive
Cash Flow Estimate:
$1,932 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,387/month
$900/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,819
$950,670
2025
$252,250
$698,420
$950,670
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,819
$950,670
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Orchard Mortgage Llc
Conventional
$369,500
No
First
Mar 29, 2023
Apr 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$347,971
$618,029
63%
36%
$2,216/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,350/mo
$3,116/mo
+$234/mo
4.2%
