$269,740
NAL Estimated Property Value2017 Clubridge Drive, Carrollton, TX, 75006
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Lot Size3,115 sqft
Building Information
Year Built1973
Stories2
Roof Type105
Garage Spaces2
Land Information
APN14068500030010000
Lot Number1
SubdivisionNorthcrest
Land UseResidential
Legal DescriptionNORTHCREST ESTATES 6 PH B REV BLK C LT 1 INT202100221601 DD07192021 CO-DC 0685000300100 2CC06850003
Census Tract013720
Assessed Land Value$45,000
Assessed Improvement Value$224,740
Assessment Year2025
About this property
Rare 4 bedroom low maintenance townhome in a GREAT location! Guest bedroom downstairs, large master suite upstairs plus two additional bedrooms. There is a dedicated two car covered carport with an additional storage closet. Conveniently located near major highways George Bush, I-35, DNT, schools, restaurants and shopping.
Investor Tools
$269,740
Estimated Property Value
$200,677Estimated Mortgage Balance
$69,063Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,618 /month
Positive
Cash Flow Estimate:
$539 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$334/month
$180/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,655
$269,740
2025
$45,000
$224,740
$269,740
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,655
$269,740
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$210,490
No
First
Jul 19, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$200,677
$69,063
25%
74%
$1,326/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$1,506/mo
+$534/mo
9.1%
