$417,000
NAL Estimated Property Value17110 Calipatria Ln, Pflugerville, TX, 78660
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size7,366 sqft
Building Information
Year Built2020
Stories1
Garage Spaces2
Land Information
APN02665912140000
Lot Number14
SubdivisionCarmel West Phs 2 Sec 3
Land UseResidential
Legal DescriptionLOT 14 BLK V CARMEL WEST PHS 2 SEC 3
Census Tract042500
Assessed Land Value$50,000
Assessed Improvement Value$358,309
Assessment Year2025
About this property
Beautiful 4 bed 3 bath brand new property. Thoughtfully upgraded throughout, kitchen has large center island, water filtration system, and stainless steel appliances. Open kitchen and living room, great for entertainment. Large master bed/bath with separate shower and soaking tub. Backyard with covered patio perfect for grilling out or head to community pool to cool off in this Texas heat. Beautiful wood floors, high ceilings and all located in desirable Carmel. Sprinkler Sys:Yes
Investor Tools
$417,000
Estimated Property Value
$214,422Estimated Mortgage Balance
$202,999Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,502 /month
Positive
Cash Flow Estimate:
$834 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,052/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,534
$408,309
2025
$50,000
$358,309
$408,309
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,534
$408,309
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Home Point Financial Corporation
Conventional
$237,995
No
First
Feb 22, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$214,422
$204,578
48%
51%
$1,427/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,600/mo
$1,427/mo
+$1,173/mo
7.5%
