$368,654
NAL Estimated Property Value1428 Bull Street, Aubrey, TX, 76227
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesConvection Oven, Dishwasher, Disposal, Gas Range, Microwave, Plumbed For Ice Maker, Tankless Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Lot Size5,153 sqft
Building Information
Year Built2018
Stories2
Roof Type105
Garage Spaces1
Land Information
APNR670607
Lot Number10
SubdivisionAzalea Village At Savannah Phase 11a
Land UseResidential
Legal DescriptionAZALEA VILLAGE AT SAVANNAH PHASE 11A BLK H LOT 10
Census Tract020124
Assessed Land Value$87,567
Assessed Improvement Value$281,087
Assessment Year2025
About this property
Professional pictures will be uploaded on Sunday. Imagine soaking in the morning sun off the front balcony and enjoying a cup of coffee. This particular home is situated in a truly great location being less than 2 streets away from 2 of the closest community parks. You are less than 5 minutes away from the 20,000SF amenity center featuring a 20' water slide, sand volleyball, full court covered and lit basketball, 4 tennis courts, movie theatre, and 5 catch and release ponds and so much more!
Investor Tools
$368,654
Estimated Property Value
$261,125Estimated Mortgage Balance
$107,529Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,212 /month
Positive
Cash Flow Estimate:
$737 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$766/month
$425/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,352
$368,654
2025
$87,567
$281,087
$368,654
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,352
$368,654
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nationstar Mortgage Llc
Conventional
$265,000
No
First
Jul 15, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$261,125
$107,529
29%
71%
$1,589/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,820/mo
$2,014/mo
+$806/mo
9.2%
