$845,551
NAL Estimated Property Value2 N Star Road, Lucas, TX, 75002
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size2.29 acres
Building Information
Year Built1985
Stories2
Garage Spaces4
Land Information
APNR-1076-003-0120-1
Lot Number12
SubdivisionLakeview Country Estates Phase Two (Clu)
Land UseResidential
Legal DescriptionLAKEVIEW COUNTRY ESTATES PHASE TWO (CLU), BLK 3, LOT 12
Census Tract031420
Assessed Land Value$709,900
Assessed Improvement Value$135,651
Assessment Year2025
About this property
.
Investor Tools
$845,551
Estimated Property Value
$44,542Estimated Mortgage Balance
$801,009Estimated Equity
94% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,073 /month
Positive
Cash Flow Estimate:
$1,691 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,157/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,661
$845,551
2025
$709,900
$135,651
$845,551
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,661
$845,551
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Randolph Brooks Fcu
Credit Line (Revolving) / Heloc
$45,000
No
First
Oct 3, 2025
Nov 2032
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$44,542
$801,009
94%
5%
$270/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,350/mo
$270/mo
+$3,080/mo
4.8%
