$304,000
NAL Estimated Property Value12930 Harrisburg Circle, Farmers Branch, TX, 75234
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesGas Range
FlooringTile, Wood
Exterior
Lot Size9,581 sqft
Building Information
Year Built1953
Stories1
Roof Type105
Garage Spaces1
Land Information
APN24075500030060000
Lot Number6
SubdivisionFarmersdell
Land UseResidential
Legal DescriptionFARMERSDELL LT 0006 BLK C INT202200314550 DD12092022 CO-DC 0755000300600 2CF07550003
Census Tract014001
Assessed Land Value$210,000
Assessed Improvement Value$86,430
Assessment Year2025
About this property
Back on the Market! Home Sweet Home! Rare find in the sought after Farmersdell subdivision in Farmers Branch! This 3 bedroom, 1 bath sits on an oversized lot and is the perfect starter home. Home has a bonus room. No carpet, tile and engineered wood flooring throughout home. Huge backyard for all your gathering needs. The concrete driveway is extended into backyard giving you extra parking. Located close to all major highways for easy commute. Home is being sold as is, no repairs to be completed by seller.
Investor Tools
$304,000
Estimated Property Value
$234,203Estimated Mortgage Balance
$69,797Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,824 /month
Positive
Cash Flow Estimate:
$608 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$571/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,332
$296,430
2025
$210,000
$86,430
$296,430
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,332
$296,430
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$250,000
No
First
Dec 9, 2022
Jan 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$234,203
$69,797
22%
77%
$1,499/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,990/mo
$1,499/mo
+$491/mo
7.9%
