$468,259
NAL Estimated Property Value1509 Harvest Crossing Drive, Wylie, TX, 75098
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesWasher
FlooringCeramic Tile, Wood
Exterior
Lot Size7,221 sqft
Building Information
Year Built2006
Stories2
Garage Spaces2
Land Information
APNR-8765-00B-0050-1
Lot Number5
SubdivisionPheasant Creek Addition Phase 2 (Cwy)
Land UseResidential
Legal DescriptionPHEASANT CREEK ADDITION PHASE 2 (CWY), BLK B, LOT 5; ( SPLIT BY COUNTY LINE ) SPLIT BY COUNTY LINE
Census Tract031321
Assessed Land Value$112,035
Assessed Improvement Value$356,224
Assessment Year2025
About this property
Beautiful and well maintained describes this house to a tee. So much square footage for the entire family. Open floor plan with wood floors, ceramic tile in kitchen and bathrooms. No carpet in the house. Kitchen has big countertops and lots of storage. Master bedroom is huge with a master bathroom and walk in closet. Dual sinks and separate shower. This is a great house you can call your own. Make it yours today. The sellers will not do any repairs.
Investor Tools
$468,259
Estimated Property Value
$205,098Estimated Mortgage Balance
$263,161Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,810 /month
Positive
Cash Flow Estimate:
$937 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$673/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,738
$468,259
2025
$112,035
$356,224
$468,259
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,738
$468,259
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$229,000
No
First
Dec 18, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$205,098
$263,161
56%
44%
$1,373/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$1,523/mo
+$1,817/mo
8.6%
