$314,819
NAL Estimated Property Value1832 Marlin Dr, Aubrey, TX, 76227
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Cooktop
FlooringCarpet
Exterior
Lot Size5,759 sqft
Building Information
Year Built2004
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR265066
Lot Number36
SubdivisionPaloma Creek Ph 2
Land UseResidential
Legal DescriptionPALOMA CREEK PH 2 BLK P LOT 36
Census Tract020123
Assessed Land Value$73,925
Assessed Improvement Value$240,894
Assessment Year2025
About this property
Very clean 3 bed 2 bath 2 car garage wbfp in a quiet corner lot next to greenbelt. Ready for move in. Elementary, middle and high schools all within walking distance. OPEN HOUSE TO PUBLIC on Saturday, April3, 1 to 5pm
Investor Tools
$314,819
Estimated Property Value
$235,128Estimated Mortgage Balance
$79,691Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,889 /month
Positive
Cash Flow Estimate:
$630 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$526/month
$178/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,743
$314,819
2025
$73,925
$240,894
$314,819
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,743
$314,819
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Trinity Oaks Mortgage Llc
Conventional
$259,960
No
First
May 5, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$235,128
$79,691
25%
75%
$1,559/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,820/mo
$1,737/mo
+$1,083/mo
10.7%
