Last 24 Hours
$404,497
NAL Estimated Property Value123 Stevenson Drive, Fate, TX, 75087
Off Market
3 Beds
3 Bath
2,239 Sq Ft
Single Family Residence
$189.82 / sqft
Built in 2013Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating Heat PumpAppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size7,187 sqft
Building Information
Year Built2013
Stories1
Garage Spaces2
Land Information
APN5339-000E-0011-00-0R
Lot Number11
SubdivisionWoodcreek Phase 1-D2
Land UseResidential
Legal DescriptionWOODCREEK PHASE 1-D2, BLOCK E, LOT 11
Census Tract040407
Assessed Land Value$81,000
Assessed Improvement Value$323,497
Assessment Year2025
About this property
Custom ONE STORY Megatel in Woodcreek with a 3 car garage! This home features 3 bedrooms, 3 FULL baths, study, 2 dining areas, and a large kitchen with island that opens to the family room, featuring stainless steel appliances, granite countertops, and custom cabinets. Stone elevations, extended flagstone patio that is partially covered, and a large backyard with an 8 foot privacy fence.
Investor Tools
$404,497
Estimated Property Value
$0Estimated Mortgage Balance
$404,497Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,550 /month
Positive
Cash Flow Estimate:
$850 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$169/month
$560/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$404,497
2025
$81,000
$323,497
$404,497
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$404,497
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$404,497
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,310/mo
$560/mo
+$1,750/mo
6.9%
12.4%