$437,000
NAL Estimated Property Value2200 Grenache DR, Pflugerville, TX, 78664
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, ENERGY STAR Qualified Appliances, Exhaust Fan, Microwave, Electric Oven, Plumbed For Ice Maker, Free-Standing Electric Range, Self Cleaning Oven, Stainless Steel Appliance(s), Vented Exhaust Fan
FlooringCarpet, Laminate, Tile
Exterior
Exterior FeaturesLighting, Private Yard
Lot Size4,892 sqft
Building Information
Year Built2022
Stories2
Roof Type121
Garage Spaces2
Land Information
APN02842810060000
Lot Number105
SubdivisionCielo East City Homes
Land UseResidential
Legal DescriptionUNT 105 CIELO EAST CITY HOMES PLUS 0.9524 % INT IN COM AREA
Census Tract046400
Assessed Land Value$39,133
Assessed Improvement Value$390,217
Assessment Year2025
About this property
Model Home: 17312 Monastrell Ln, Pflugerville, TX 78664
Investor Tools
$437,000
Estimated Property Value
$293,430Estimated Mortgage Balance
$143,570Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,820 /month
Positive
Cash Flow Estimate:
$940 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$182/month
$900/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$429,350
2025
$39,133
$390,217
$429,350
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$429,350
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Irc Capital Residential Ltd
Commercial
$319,522
No
First
Dec 16, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$293,430
$143,570
32%
67%
$1,916/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$2,816/mo
$-728/mo
5.7%
