$577,700
NAL Estimated Property Value1197 Greenway Drive, Allen, TX, 75013
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built1999
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-1936-001-0320-1
Lot Number32
SubdivisionRaintree Estates I (Cal)
Land UseResidential
Legal DescriptionRAINTREE ESTATES I (CAL), BLK A, LOT 32
Census Tract031507
Assessed Land Value$150,000
Assessed Improvement Value$427,700
Assessment Year2025
About this property
THIS IS THE ONE! Immaculately Maintained, One Owner Highland Home in Beautiful Raintree Estates!
Investor Tools
$577,700
Estimated Property Value
$258,334Estimated Mortgage Balance
$319,366Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,466 /month
Positive
Cash Flow Estimate:
$1,155 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,043/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,626
$577,700
2025
$150,000
$427,700
$577,700
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,626
$577,700
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ubs Bank Usa
Conventional
$265,000
No
First
Dec 16, 2024
Jan 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$258,334
$319,366
55%
45%
$1,589/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,140/mo
$2,039/mo
+$1,101/mo
6.5%
