$372,341
NAL Estimated Property Value211 Grassy Creek Dr, Wylie, TX, 75098
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal, Microwave
FlooringCarpet, Ceramic Tile
Building Information
Year Built2000
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-4531-00K-0180-1
Lot Number18
SubdivisionLakeside Estates Phase Ii (Cwy)
Land UseResidential
Legal DescriptionLAKESIDE ESTATES PHASE II (CWY), BLK K, LOT 18
Census Tract031332
Assessed Land Value$95,000
Assessed Improvement Value$277,341
Assessment Year2025
About this property
Great 4 Bedroom, 2 Bath Home in Wylie. Open Floor Plan with oversized living room. Galley Kitchen with Electric Range and Built In Microwave. Master Bedroom with Large Walk In Closet. Dual Sinks in Master Bath. Spacious Secondary Bedrooms. Secondary Bathroom with Tub Shower. Large Backyard with wood fence. WE HAVE RECEIVED MULTIPLE OFFERS - FINAL OFFERS DUE MONDAY BY 12:00pm!
Investor Tools
$372,341
Estimated Property Value
$310,251Estimated Mortgage Balance
$62,090Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,234 /month
Positive
Cash Flow Estimate:
$745 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$601/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,348
$372,341
2025
$95,000
$277,341
$372,341
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,348
$372,341
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Swbc Mortgage Corp
Conventional
$327,750
No
First
Jun 2, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$310,251
$62,090
16%
83%
$1,966/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,560/mo
$2,166/mo
+$394/mo
8.3%
