$697,945
NAL Estimated Property Value1703 Versailles Avenue, Allen, TX, 75002
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Double Oven, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built2003
Stories2
Garage Spaces2
Land Information
APNR-4553-00J-0150-1
Lot Number15
SubdivisionStacy Ridge Estates Phase 1 (Cal)
Land UseResidential
Legal DescriptionSTACY RIDGE ESTATES PHASE 1 (CAL), BLK J, LOT 15
Census Tract031414
Assessed Land Value$200,000
Assessed Improvement Value$497,945
Assessment Year2025
About this property
Updated one and half story home with views of Stacy Ridge park and greenbelt. Wood floors, open layout, large bedrooms, huge kitchen with tons of storage overlooks the family room and backyard.
Investor Tools
$697,945
Estimated Property Value
$194,488Estimated Mortgage Balance
$503,457Estimated Equity
72% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,188 /month
Positive
Cash Flow Estimate:
$1,396 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,330/month
$600/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,474
$697,945
2025
$200,000
$497,945
$697,945
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,474
$697,945
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dallas Mortgage Associates
Conventional
$225,000
No
First
Jul 9, 2019
Aug 2034
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$194,488
$503,457
72%
28%
$1,349/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,350/mo
$1,949/mo
+$1,401/mo
5.8%
