$484,000
NAL Estimated Property Value2505 Timberleaf Drive, Carrollton, TX, 75006
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Double Oven, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Laminate, Vinyl
Exterior
Exterior FeaturesRain Gutters, Lighting, Storage
Lot Size8,512 sqft
Building Information
Year Built1995
Stories1
Roof Type105
Garage Spaces2
Land Information
APN141101900C0270000
Lot Number27
SubdivisionWellington Run
Land UseResidential
Legal DescriptionWELLINGTON RUN PH 3 BLK C LT 27 INT201900082881 DD03292019 CO-DC 1101900C02700 2CC1101900C
Census Tract013721
Assessed Land Value$75,000
Assessed Improvement Value$401,920
Assessment Year2025
About this property
One story well maintained home in a great location. Home is ready for new owners to make it their home. Great open floor plan with large kitchen with island and desk open to good sized living area with fireplace. Living is spacious with windows to the backyard. Master is on the back of the home with the other 3 bdrms on the front of the home. Backyard has a wooden play set, storage shed and a board-on-board 8’ fence. Location allows quick access to major freeways.
Investor Tools
$484,000
Estimated Property Value
$290,393Estimated Mortgage Balance
$193,607Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,904 /month
Positive
Cash Flow Estimate:
$968 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$775/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,875
$476,920
2025
$75,000
$401,920
$476,920
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,875
$476,920
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lakeview Loan Servicing Llc
Conventional
$318,000
No
First
Oct 12, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$290,393
$193,607
40%
60%
$1,907/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,660/mo
$1,907/mo
+$753/mo
6.6%
