$331,580
NAL Estimated Property Value13345 Winterhaven Dr, Farmers Branch, TX, 75234
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Gas Range, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,978 sqft
Building Information
Year Built1955
Stories1
Roof Type105
Garage Spaces1
Land Information
APN24097500050260000
Lot Number26
SubdivisionJohnston Park
Land UseResidential
Legal DescriptionJOHNSTON PARK 1 BLK 5 LOT 26 INT202200158898 DD06062022 CO-DC 0975000502600 2CF09750005
Census Tract013807
Assessed Land Value$150,000
Assessed Improvement Value$181,580
Assessment Year2025
About this property
Beautifully remodeled move-in ready home, freshly painted, new flooring with ceramic throughout, and carpet in the rooms. Extra room can be used as a playroom, office, or exercise room. Great yard for family entertainment. Must see!! Please verify measurement and school info. Best and final by May 1st at 8:00 pm
Investor Tools
$331,580
Estimated Property Value
$227,257Estimated Mortgage Balance
$104,323Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,989 /month
Positive
Cash Flow Estimate:
$663 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$626/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,855
$331,580
2025
$150,000
$181,580
$331,580
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,855
$331,580
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Town Square Mortgage & Investments Inc
Conventional
$245,200
No
First
Jun 6, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$227,257
$104,323
31%
69%
$1,471/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,990/mo
$1,471/mo
+$519/mo
7.2%
