$287,000
NAL Estimated Property Value201 Angelina Drive, Crandall, TX, 75114
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Lot Size8,625 sqft
Building Information
Year Built2002
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00.3156.0002.0027.00.01.01
Lot Number27
SubdivisionRiver Ridge Addition Ph 1
Land UseResidential
Legal DescriptionRIVER RIDGE ADDITION PH 1, BLOCK B, LOT 27; LIFE ESTATE LIFE ESTATE
Census Tract050802
Assessed Land Value$65,000
Assessed Improvement Value$207,483
Assessment Year2025
About this property
Beautiful home in Crandall ISD. This 4 bedroom home features two spacious living areas, split bedrooms and a large corner lot. Kitchen opens up to the den with a wood burning fireplace. Master bathroom has a separate shower and tub. Sprinkler system throughout the yard. The Estate has no survey or seller's disclosure.
Investor Tools
$287,000
Estimated Property Value
$270,682Estimated Mortgage Balance
$16,318Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,722 /month
Positive
Cash Flow Estimate:
$574 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$574/month
$225/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,453
$272,483
2025
$65,000
$207,483
$272,483
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,453
$272,483
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Fha
$272,964
Yes
First
Jan 8, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$270,682
$16,318
5%
94%
$1,762/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,987/mo
+$585/mo
10.8%
