$440,000
NAL Estimated Property Value1560 CHARLESTON Drive, Allen, TX, 75002
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built2002
Stories1
Garage Spaces2
Land Information
APNR-4928-00P-0110-1
Lot Number11
SubdivisionLost Creek Ranch Phase 2a (Cal)
Land UseResidential
Legal DescriptionLOST CREEK RANCH PHASE 2A (CAL), BLK P, LOT 11
Census Tract031413
Assessed Land Value$131,250
Assessed Improvement Value$308,750
Assessment Year2025
About this property
Beautiful house, ready for immediate move-in with attractive curbside and front elevation, detached garage. Roof and AC were replaced in 2019. Big corner lot house with huge front yard for privacy. High ceiling, separate dining room, huge family room and bedrooms. Kitchen with granite counter top, deep sink. Master with tub, shower and dual vanities. Covered patio in backyard. Wonderful neighborhood, excellent location and great Allen ISD.
Investor Tools
$440,000
Estimated Property Value
$323,488Estimated Mortgage Balance
$116,512Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,640 /month
Positive
Cash Flow Estimate:
$880 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$709/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,310
$440,000
2025
$131,250
$308,750
$440,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,310
$440,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Solutions Of Colorado Llc
Conventional
$356,960
No
First
Jun 4, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$323,488
$116,512
26%
74%
$2,141/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,570/mo
$2,641/mo
$-71/mo
7.0%
