$551,939
NAL Estimated Property Value2036 Carlisle Drive, Crowley, TX, 76036
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop
FlooringConcrete
Exterior
Lot Size21,780 sqft
Building Information
Year Built2013
Stories1
Garage Spaces2
Land Information
APN25277-9-23
Lot Number23
SubdivisionMayfair South
Land UseResidential
Legal DescriptionMAYFAIR SOUTH BLOCK 9 LOT 23
Census Tract111018
Assessed Land Value$90,000
Assessed Improvement Value$461,939
Assessment Year2025
About this property
Beautifully custom-built home on a one-half acre lot in a quiet, well cared for neighborhood. This home has many upgrades that include : custom built cabinetry, custom wood blinds, surround sound, decorating lighting, pool cabana, replaced pool equipment 2021, fire pit, stained concrete around pool and porches, copper claw footed bath in master, copper sinks, kitchen copper apron sink, custom built-in distressed bookshelves, distressed pantry door and storage shed. This home won't last long. Pool has been winterized.
Investor Tools
$551,939
Estimated Property Value
$353,588Estimated Mortgage Balance
$198,351Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,312 /month
Positive
Cash Flow Estimate:
$1,104 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$836/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,271
$551,939
2025
$90,000
$461,939
$551,939
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,271
$551,939
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Republic State Mortgage Co
Conventional
$382,900
No
First
Apr 5, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$353,588
$198,351
35%
64%
$2,296/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,210/mo
$2,496/mo
$-286/mo
4.8%
