$471,707
NAL Estimated Property Value1920 Fairway Glen Drive, Wylie, TX, 75098
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Microwave, Water Softener
FlooringCarpet, Ceramic Tile
Building Information
Year Built2011
Stories2
Garage Spaces2
Land Information
APNR-9532-00Y-0110-1
Lot Number11
SubdivisionWoodbridge Phase 13 (Cwy)
Land UseResidential
Legal DescriptionWOODBRIDGE PHASE 13 (CWY), BLK Y, LOT 11
Census Tract031322
Assessed Land Value$125,000
Assessed Improvement Value$346,707
Assessment Year2025
About this property
OFFER DEADLINE 5PM 5-1-21. Stunning home featuring hardwood floors, Huge Island in the kitchen with granite and stainless steel appliances. Open concept floorplan with kitchen and formal dining opening up to the living room that features a stone fireplace and lots of space. The home also features a private office and half bath downstairs and a gameroom upstairs along with a full bath and 2 other bedrooms upstairs.
Investor Tools
$471,707
Estimated Property Value
$271,869Estimated Mortgage Balance
$199,838Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,830 /month
Positive
Cash Flow Estimate:
$943 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$955/month
$475/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,106
$471,707
2025
$125,000
$346,707
$471,707
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,106
$471,707
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quicken Loans Llc
Conventional
$300,000
No
First
Jun 1, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$271,869
$199,838
42%
58%
$1,799/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,560/mo
$2,274/mo
+$286/mo
6.5%
