$275,000
NAL Estimated Property Value133 Navajo Drive, Keller, TX, 76248
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size8,398 sqft
Building Information
Year Built1972
Stories1
Garage Spaces2
Land Information
APN21070-2-4
Lot Number4
SubdivisionIndian Meadows Addition
Land UseResidential
Legal DescriptionINDIAN MEADOWS ADDITION BLOCK 2 LOT 4
Census Tract113951
Assessed Land Value$81,940
Assessed Improvement Value$148,805
Assessment Year2025
About this property
Come see this charming one owner home in established Keller neighborhood. Lot has beautiful mature trees and large covered patio. The floors have been updated in all common areas, HVAC replaced in 2016, added insulation, water heater replaced in 2014, foundation work with limited life time warranty in 2014. Please see attached video tour.
Investor Tools
$275,000
Estimated Property Value
$159,153Estimated Mortgage Balance
$115,847Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,650 /month
Positive
Cash Flow Estimate:
$550 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$472/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,289
$230,745
2025
$81,940
$148,805
$230,745
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,289
$230,745
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$169,000
No
First
Mar 8, 2023
Apr 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$159,153
$115,847
42%
58%
$1,014/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$1,014/mo
+$1,496/mo
11.0%
