$531,763
NAL Estimated Property Value1450 Pebble Way, Allen, TX, 75013
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesRefrigerator, Built-In Refrigerator, Convection Oven, Dishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Tankless Water Heater, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Lighting
Building Information
Year Built2017
Stories2
Garage Spaces2
Land Information
APNR-10778-00C-0010-1
Lot Number1
SubdivisionAnsley Meadow (Cal)
Land UseResidential
Legal DescriptionANSLEY MEADOW (CAL), BLK C, LOT 1
Census Tract031418
Assessed Land Value$154,000
Assessed Improvement Value$377,763
Assessment Year2025
Investor Tools
$531,763
Estimated Property Value
$428,846Estimated Mortgage Balance
$102,917Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,191 /month
Positive
Cash Flow Estimate:
$1,064 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$956/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,816
$531,763
2025
$154,000
$377,763
$531,763
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,816
$531,763
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$453,811
No
First
May 26, 2023
Jun 2038
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$428,846
$102,917
19%
81%
$2,721/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,410/mo
$2,721/mo
$-311/mo
5.4%
