$458,455
NAL Estimated Property Value2003 Fairway Bend Dr, Wylie, TX, 75098
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Disposal
Building Information
Year Built2007
Stories1
Garage Spaces2
Land Information
APNR-9188-00K-0060-1
Lot Number6
SubdivisionWoodbridge Phase 10c (Cwy)
Land UseResidential
Legal DescriptionWOODBRIDGE PHASE 10C (CWY), BLK K, LOT 6
Census Tract031322
Assessed Land Value$125,000
Assessed Improvement Value$333,455
Assessment Year2025
About this property
David Weekley Home on Oversized Lot+Backyard in Sought After Woodbridge Golf Course Community! Award Winning Wylie ISD!
Investor Tools
$458,455
Estimated Property Value
$0Estimated Mortgage Balance
$458,455Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,751 /month
Positive
Cash Flow Estimate:
$917 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$909/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,616
$458,455
2025
$125,000
$333,455
$458,455
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,616
$458,455
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$458,455
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,560/mo
N/A
+$2,560/mo
6.7%
