$410,000
NAL Estimated Property Value17704 Worley Dr, Pflugerville, TX, 78660
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Free-Standing Range, Stainless Steel Appliance(s)
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size6,970 sqft
Building Information
Year Built1995
Stories2
Roof Type105
Garage Spaces2
Land Information
APN02803801120000
Lot Number16
SubdivisionSpringbrook 1 Sec 1
Land UseResidential
Legal DescriptionLOT 16 BLK N SPRINGBROOK 1 SEC 1 RESUB PLAT OF LT 16 & .02A OUT OF J VAN WINKLE SUR 70 ABS 787
Census Tract046200
Assessed Land Value$101,242
Assessed Improvement Value$307,879
Assessment Year2025
About this property
Meticulously well maintain updated 2 story residence in Springbrook subdivision, features every upgrade you could imagine. New wood floors, New interior paint, New windows, Stainless appliances, Covered patio, Jacuzzi tub, Greenbelt off backyard as far as the eye can see ... All on quiet cul-de-sac! Hurry, this one will not last!FEMA - Unknown Sprinkler Sys:Yes
Investor Tools
$410,000
Estimated Property Value
$215,263Estimated Mortgage Balance
$194,737Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,460 /month
Positive
Cash Flow Estimate:
$820 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$837/month
$60/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,995
$409,121
2025
$101,242
$307,879
$409,121
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,995
$409,121
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Barton Creek Lending Group Llc
Conventional
$244,300
No
First
Apr 3, 2020
May 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$215,263
$195,737
47%
53%
$1,465/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,600/mo
$1,525/mo
+$1,075/mo
7.6%
