$463,948
NAL Estimated Property Value2071 Belvedere Dr, Lewisville, TX, 75067
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size6,382 sqft
Building Information
Year Built1994
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR129954
Lot Number30
SubdivisionWillow Grove Ph 1
Land UseResidential
Legal DescriptionWILLOW GROVE PH 1 BLK D LOT 30
Census Tract021731
Assessed Land Value$63,800
Assessed Improvement Value$400,148
Assessment Year2025
About this property
*Multiple Offers Received, all offers due by Saturday May 29th at 3pm. Super cute single story 3Br home with tons of updates! Roof and gutters replaced 2021. Wood floors throughout the entire house. Completely updated kitchen with island, granite counters, tumble marble & glass backsplash, gas stovetop. Lots of natural light with large windows. Large master bedroom with updated bath features a soaker tub and updated frameless shower. Enjoy the awesome backyard which features a pergola and updated stone retaining wall. Willow Grove Park Across Street!
Investor Tools
$463,948
Estimated Property Value
$300,085Estimated Mortgage Balance
$163,863Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,784 /month
Positive
Cash Flow Estimate:
$928 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$782/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,068
$463,948
2025
$63,800
$400,148
$463,948
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,068
$463,948
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
New American Funding
Conventional
$305,000
No
First
Jun 13, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$300,085
$163,863
35%
65%
$1,829/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$1,829/mo
+$321/mo
5.6%
