$507,000
NAL Estimated Property Value2429 Gramercy Park Dr, Flower Mound, TX, 75028
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Refrigerator, Tankless Water Heater, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesBalcony, Rain Gutters
Lot Size2,134 sqft
Building Information
Year Built2018
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR693484
Lot Number19
SubdivisionParkmont Place
Land UseResidential
Legal DescriptionPARKMONT PLACE BLK C LOT 19
Census Tract021759
Assessed Land Value$108,856
Assessed Improvement Value$382,144
Assessment Year2025
About this property
Beautiful townhome built by Impression Homes in 2018 featuring 3 bedrooms 2.5 BATHS. End unit. First floor is an open floor plan with wood floors, designer finishes. Open concept design with gourmet kitchen featuring SS appliances, gas cook top, quartz countertops. Owners retreat on second floor with vaulted ceilings and balcony to enjoy! Great schools and proximity to restaurants, hotels and River Walk Amenities. Plenty of natural light. Won't last.
Investor Tools
$507,000
Estimated Property Value
$303,313Estimated Mortgage Balance
$203,687Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,042 /month
Positive
Cash Flow Estimate:
$1,014 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$966/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,058
$491,000
2025
$108,856
$382,144
$491,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,058
$491,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Financial Network Inc
Conventional
$336,000
No
First
Apr 27, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$303,313
$203,687
40%
60%
$2,015/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,950/mo
$2,015/mo
+$935/mo
7.0%
