$317,391
NAL Estimated Property Value1613 Willow Lane, Euless, TX, 76039
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave, Plumbed For Ice Maker, Electric Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Lot Size4,465 sqft
Building Information
Year Built1984
Stories2
Garage Spaces2
Land Information
APN23400C-E-25
Lot Number25
SubdivisionLakewood Townhouse Addition
Land UseResidential
Legal DescriptionLAKEWOOD TOWNHOUSE ADDITION BLOCK E LOT 25 & PART OF COMMON AREA
Census Tract113516
Assessed Land Value$45,000
Assessed Improvement Value$272,391
Assessment Year2025
About this property
COMPLETELY REMODELED. A MUST SEE! Town home located on a cul-de-sac with community pool and conveniently located across the street from the exemplary-rated Lakewood Elementary. This town home features updated tiled floor in kitchen and eating area, new stainless steel appliances, custom black leather granite kitchen counter tops, luxury waterproof vinyl plank and carpet, custom master bathroom downstairs, fireplace, new roof, newly fenced in backyard, 2 car garage, and much more! Truly a must see!
Investor Tools
$317,391
Estimated Property Value
$274,909Estimated Mortgage Balance
$42,482Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,904 /month
Positive
Cash Flow Estimate:
$635 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$381/month
$50/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,980
$317,391
2025
$45,000
$272,391
$317,391
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,980
$317,391
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Fha
$279,837
Yes
First
May 5, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$274,909
$42,482
13%
87%
$1,678/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,450/mo
$1,728/mo
+$722/mo
9.3%
