Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours

$431,000

NAL Estimated Property Value

1835 Villa Drive, Allen, TX, 75013

Off MarketInfo
Beds3 Beds
Baths3 Bath
Baths1,976 Sq Ft
price_per_sqft$176.87 / sqft
Year BuiltBuilt in 2012

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2.5Bathrooms Full 2.5
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesConvection Oven, Dishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate

Exterior

Private PoolPrivate Pool
Exterior FeaturesRain Gutters

Building Information

Year Built2012
Stories2
Garage Spaces2

Land Information

APNR-9059-00F-0110-1
Lot Number11
SubdivisionVillas Of Cottonwood Creek Phase 1 (Cal)
Land UseResidential
Legal DescriptionVILLAS OF COTTONWOOD CREEK PHASE 1 (CAL), BLK F, LOT 11
Census Tract031418
Assessed Land Value$115,500
Assessed Improvement Value$297,646
Assessment Year2025

About this property

What more could you ask for, a beautiful move-in ready townhome in the heart of Allen. This end unit has green space by the front door, and a lush green belt behind providing privacy, scenery and an abundance of wildlife. A patio with a powered, retractable awning provides a relaxing outdoor area. Huge master with shower, tub, and large, walk-in, Elfa custom closet. New flooring, wood plantation shutters, and electric fireplace are features of the living and dining room areas. Kitchen has upgraded appliances, quartz countertops, updated backsplash. Updated light fixtures throughout. Large guest bedrooms. New HVAC was installed in 2019. community pool, walking, jogging, and bicycle paths.

Investor Tools

Property Icon
$431,000
Estimated Property Value
$332,883Estimated Mortgage Balance
$98,117Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,586 /month
Positive
Cash Flow Estimate:
$862 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$683/month
$672/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,041
$413,146
2025
$115,500
$297,646
$413,146
No

Tax History

Year
Tax Paid
Assessed Value
2024
$6,041
$413,146

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thrive Mortgage Llc
Conventional
$361,810
No
First
Feb 8, 2022
Mar 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$332,883
$98,117
22%
77%
$2,170/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,410/mo
$2,842/mo
$-432/mo
6.7%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Allen

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

1835 Villa Drive | Property Details | No Agent List