$403,984
NAL Estimated Property Value1909 Ranch Trail Road, Aubrey, TX, 76227
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Microwave, Plumbed For Ice Maker, Tankless Water Heater, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size6,408 sqft
Building Information
Year Built2016
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR674511
Lot Number31
SubdivisionArrow Brooke Phase 1b
Land UseResidential
Legal DescriptionARROW BROOKE PHASE 1B BLK B LOT 31
Census Tract020124
Assessed Land Value$102,528
Assessed Improvement Value$301,456
Assessment Year2025
About this property
Great location! 1-story floor plan off Highway 380 between Denton and McKinney. Chef's kitchen features granite countertops, an island with an under-mount stainless steel sink, stainless steel appliances, and custom cabinetry. The wood floors compliment the look with custom tile work on the master shower and kitchen backsplash.
Investor Tools
$403,984
Estimated Property Value
$308,756Estimated Mortgage Balance
$95,228Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,424 /month
Positive
Cash Flow Estimate:
$808 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$817/month
$195/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,780
$403,984
2025
$102,528
$301,456
$403,984
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,780
$403,984
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$338,751
Yes
First
Sep 29, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$308,756
$95,228
23%
76%
$2,031/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,680/mo
$2,226/mo
+$1,454/mo
10.9%
