$306,000
NAL Estimated Property Value13909 Stardust Lane, Farmers Branch, TX, 75234
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size7,500 sqft
Building Information
Year Built1956
Stories1
Roof Type105
Garage Spaces1
Land Information
APN24195500030020000
Lot Number2
SubdivisionValwood Park
Land UseResidential
Legal DescriptionVALWOOD PARK 7 BLK 3 LT 2 INT202100283529 DD09172021 CO-DC 1955000300200 2CF19550003
Census Tract013902
Assessed Land Value$180,000
Assessed Improvement Value$107,960
Assessment Year2025
About this property
Clean and bright, recently remodeled. Super cute drive up and covered front porch. Large open kitchen, stainless steel appliances, granite counters, tile backsplash, wood-look laminate flooring, LED lighting, ceiling fans, two-panel doors, freshly painted throughout. HVAC replaced 2019. Roof, windows and water heater installed 2010. Large open backyard with new wood fence on north side. Foundation work completed 2021 with transferable warranty.
Investor Tools
$306,000
Estimated Property Value
$243,131Estimated Mortgage Balance
$62,869Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,836 /month
Positive
Cash Flow Estimate:
$612 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$405/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,326
$287,960
2025
$180,000
$107,960
$287,960
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,326
$287,960
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mid-American Mortgage Inc
Conventional
$266,750
No
First
Sep 17, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$243,131
$62,869
20%
79%
$1,600/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,990/mo
$1,600/mo
+$390/mo
7.8%
