$371,063
NAL Estimated Property Value124 Arbordale Way, Princeton, TX, 75407
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven, Microwave
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesStorage
Building Information
Year Built2006
Stories2
Garage Spaces2
Land Information
APNR-8592-00B-0340-1
Lot Number34
SubdivisionForest Grove Phase I (Cpn)
Land UseResidential
Legal DescriptionFOREST GROVE PHASE I (CPN), BLK B, LOT 34
Census Tract031003
Assessed Land Value$100,000
Assessed Improvement Value$271,063
Assessment Year2025
About this property
.
Investor Tools
$371,063
Estimated Property Value
$281,740Estimated Mortgage Balance
$89,323Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,226 /month
Positive
Cash Flow Estimate:
$742 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$747/month
$330/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,106
$371,063
2025
$100,000
$271,063
$371,063
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,106
$371,063
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Synergy One Lending
Conventional
$309,700
No
First
Aug 11, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$281,740
$89,323
24%
76%
$1,857/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,810/mo
$2,187/mo
+$623/mo
9.1%
