$276,000
NAL Estimated Property Value2032 Embassy Way, Carrollton, TX, 75006
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Lot Size3,115 sqft
Building Information
Year Built1981
Stories2
Roof Type105
Garage Spaces1
Land Information
APN14069600060170000
Lot Number17
SubdivisionNorthcrest
Land UseResidential
Legal DescriptionNORTHCREST ESTATES 6 PH C 3RD REP BLK F LOT 17 INT201700293191 DD09122017 CO-DC 0696000601700 2CC06960006
Census Tract013720
Assessed Land Value$40,000
Assessed Improvement Value$215,450
Assessment Year2025
About this property
Flexible layout with split bedrooms. Each could function as a master. Open concept downstairs with family opening to the kitchen. Recently updated bathroom upstairs. Covered parking with relaxing outside sitting area. Walking trail and community areas are a short distance away. Refrigerator included.
Investor Tools
$276,000
Estimated Property Value
$125,714Estimated Mortgage Balance
$150,286Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,656 /month
Positive
Cash Flow Estimate:
$552 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$553/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,251
$255,450
2025
$40,000
$215,450
$255,450
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,251
$255,450
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Paramount Residential Mortgage Group
Fha
$153,075
Yes
First
Sep 12, 2017
Oct 2047
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$125,714
$150,286
54%
46%
$918/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$1,068/mo
+$552/mo
7.0%
