$380,671
NAL Estimated Property Value1514 Brighton Drive, Carrollton, TX, 75007
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size5,750 sqft
Building Information
Year Built1983
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR85117
Lot Number8
SubdivisionRosemeade Addn 10
Land UseResidential
Legal DescriptionROSEMEADE ADDN 10 BLK 51 LOT 8
Census Tract021612
Assessed Land Value$63,250
Assessed Improvement Value$317,421
Assessment Year2025
About this property
Offers are welcome through Monday, 8 am, 4-12-2021 on this beautiful home with tons of updates, formal dining, spacious living room with brick fireplace, gorgeous eat in kitchen with granite countertops, tile backsplash, slate floor, roomy master suite, master bath boasts ceramic tile floor, separate vanities, separate shower, walk in closet, split bedrooms, 2 additional bedrooms with a full bath, wood flooring all rooms except wet areas, lovely landscaped backyard and open patio perfect for entertaining.
Investor Tools
$380,671
Estimated Property Value
$219,245Estimated Mortgage Balance
$161,426Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,284 /month
Positive
Cash Flow Estimate:
$761 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$345/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,231
$380,671
2025
$63,250
$317,421
$380,671
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,231
$380,671
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cherry Creek Mortgage Co Inc
Conventional
$242,400
No
First
May 7, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$219,245
$161,426
42%
58%
$1,454/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,090/mo
$1,454/mo
+$636/mo
6.6%
