$428,829
NAL Estimated Property Value2041 Camelot Dr, Allen, TX, 75013
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop
FlooringCarpet, Ceramic Tile, Wood
Building Information
Year Built2000
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-3960-00G-0500-1
Lot Number50
SubdivisionCuster Hill Estates Phase D (Cal)
Land UseResidential
Legal DescriptionCUSTER HILL ESTATES PHASE D (CAL), BLK G, LOT 50
Census Tract031509
Assessed Land Value$125,000
Assessed Improvement Value$303,829
Assessment Year2025
About this property
Great drive-up Austin stone accents, attractive landscaping. Study off entry with French glass doors. Two bedrooms up front, master suite secluded in back. Middle BR can connect to master for a nursery if needed. Engineered wood floors in most of home, two bedrooms have carpet, ceramic tile in entry, baths, kitchen breakfast. Outdoor living area on East side is shaded in the afternoon.Tar Application and $35 per person over 18.
Investor Tools
$428,829
Estimated Property Value
$175,432Estimated Mortgage Balance
$253,397Estimated Equity
59% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,573 /month
Positive
Cash Flow Estimate:
$858 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$597/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,025
$428,829
2025
$125,000
$303,829
$428,829
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,025
$428,829
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nbkc Bank
Conventional
$212,565
No
First
Nov 4, 2017
Dec 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$175,432
$253,397
59%
41%
$1,275/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,140/mo
$1,275/mo
+$1,865/mo
8.8%
