$696,000
NAL Estimated Property Value2139 Channel Islands Drive, Allen, TX, 75013
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesConvection Oven, Dishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Building Information
Year Built2004
Stories2
Garage Spaces2
Land Information
APNR-4665-00C-0120-1
Lot Number12
SubdivisionWaterford Parks Phase One (Cal)
Land UseResidential
Legal DescriptionWATERFORD PARKS PHASE ONE (CAL), BLK C, LOT 12
Census Tract031417
Assessed Land Value$220,000
Assessed Improvement Value$476,000
Assessment Year2025
About this property
Multiple offers! Deadline to submit an offer is Sunday March14 at 5pm. Immaculate 5 bedroom, 3 and a half bath home with a 3 car garage is ready for a new owner! The master suite and study are downstairs along with a huge formal dining room, kitchen open to the living room. Upstairs are 4 bedrooms and Media room. The three car garage is adjacent to a very long driveway. The large yard is beautifully landscaped and big enough to add a pool. No showings until Friday March 12 at noon.
Investor Tools
$696,000
Estimated Property Value
$458,806Estimated Mortgage Balance
$237,194Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,176 /month
Positive
Cash Flow Estimate:
$1,392 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,374/month
$348/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,009
$696,000
2025
$220,000
$476,000
$696,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$13,009
$696,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$508,250
No
First
Apr 16, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$458,806
$237,194
34%
66%
$3,048/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,140/mo
$3,396/mo
$-256/mo
5.4%
