$207,000
NAL Estimated Property Value207 E 3rd Street, Prosper, TX, 75078
$264,333 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
FlooringLaminate, Wood
Exterior
Lot Size6,970 sqft
Land Information
APNR-0972-012-009B-1
Lot Number9B,10C
SubdivisionBryants First Addition (Cpr)
Land UseResidential
Legal DescriptionBRYANTS FIRST ADDITION (CPR), BLK 12, LOT 9B & 10C; ( UDI 2012 ) UDI 2012
Census Tract030304
Assessed Land Value$157,500
Assessment Year2025
About this property
Built in 1960 with a pier and beam foundation this 2 bedroom, one bath home is waiting for an owner with the right vision. Located close to Preston Road, the Dallas North Tollway, schools, shopping and restaurants in a quiet neighborhood where many older homes have already been transformed. The treed lot offers plenty of shade on a warm summers day and lots of pecans for making pies in the fall. Here is an rare opportunity to plan and remodel the interior of a home and put a personal mark on the future.
Investor Tools
$207,000
Estimated Property Value
$132,751Estimated Mortgage Balance
$74,249Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$264,333
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,242 /month
Positive
Cash Flow Estimate:
$414 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$377/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,484
$157,500
2025
$157,500
N/A
$157,500
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,484
$157,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Randolph Brooks Fcu
Conventional
$140,000
No
First
Jul 26, 2023
Aug 2038
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$132,751
$74,249
35%
64%
$840/mo
