$338,000
NAL Estimated Property Value13776 Pyramid Drive, Farmers Branch, TX, 75234
$341,334 ARV
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal
FlooringCarpet
Building Information
Year Built1956
Stories1
Roof Type105
Garage Spaces2
Land Information
APN24197500020150000
SubdivisionValwood Park
Land UseResidential
Legal DescriptionVALWOOD PARK 9 BLK 002 LT 0015 INT202300193047 DD09152023 CO-DC 1975000201500 2CF19750002
Census Tract013902
Assessment Year2025
About this property
Complete redo. Handyman special. Great location on huge corner lot in sought out Farmers Branch. No Survey Multiple Offers. Please submit highest and best by 6:00pm today Thursday June 23
Investor Tools
$338,000
Estimated Property Value
$278,294Estimated Mortgage Balance
$59,706Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$341,334
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,028 /month
Positive
Cash Flow Estimate:
$676 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$694/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,641
$322,350
2025
N/A
N/A
$322,350
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,641
$322,350
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rflf 7 Llc
Building Or Construction Loan
$292,500
No
First
Sep 15, 2023
Oct 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$278,294
$59,706
17%
82%
$1,754/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,990/mo
$1,754/mo
+$236/mo
7.1%
