$282,580
NAL Estimated Property Value13614 Stardust Ln, Farmers Branch, TX, 75234
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet
Exterior
Exterior FeaturesRain Gutters
Lot Size8,125 sqft
Building Information
Year Built1956
Stories1
Roof Type105
Garage Spaces1
Land Information
APN24195500010030000
Lot Number3
SubdivisionValwood Park
Land UseResidential
Legal DescriptionVALWOOD PARK 7 BLK 1 LT 3 INT202200094240 DD03312022 CO-DC 1955000100300 2CF19550001
Census Tract013902
Assessed Land Value$180,000
Assessed Improvement Value$102,580
Assessment Year2025
About this property
Great investment opportunity in Farmers Branch with this 2 bedroom 1 bath property. currently tenant occupied month to month. Easy ass to 35 and 635.****HIGHEST AND BEST OFFERS DUE BY 5pm 2-17-22****
Investor Tools
$282,580
Estimated Property Value
$225,326Estimated Mortgage Balance
$57,254Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,695 /month
Positive
Cash Flow Estimate:
$565 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$427/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,714
$282,580
2025
$180,000
$102,580
$282,580
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,714
$282,580
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Bank
Fha
$244,454
Yes
First
Mar 31, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$225,326
$57,254
20%
80%
$1,466/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,580/mo
$1,466/mo
+$114/mo
6.7%
