$635,000
NAL Estimated Property Value2510 Cambridge Drive, Heath, TX, 75032
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Double Oven, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size13,634 sqft
Building Information
Year Built2000
Stories1
Garage Spaces2
Land Information
APN5243-000C-0018-00-0R
Lot Number18
SubdivisionWellington Ridge Manor
Land UseResidential
Legal DescriptionWELLINGTON RIDGE MANOR, BLOCK C, LOT 18
Census Tract040507
Assessed Land Value$220,000
Assessed Improvement Value$382,382
Assessment Year2025
About this property
Custom home with high end finish-out, covered patio, large backyard oasis with large pool and Jacuzzi, large kitchen with island, granite, double oven, breakfast bar, opens to second living area, tons of built-ins, large office with french doors, upstairs has a second master and is perfect for a teen or third living space. Home also features crown molding, high end tile that looks like wood, very durable for pets and children, split bedrooms and large windows for natural light.
Investor Tools
$635,000
Estimated Property Value
$144,141Estimated Mortgage Balance
$490,859Estimated Equity
77% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,810 /month
Positive
Cash Flow Estimate:
$1,270 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$979/month
$115/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,575
$602,382
2025
$220,000
$382,382
$602,382
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,575
$602,382
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pentagon Fcu
Credit Line (Revolving) / Heloc
$150,000
No
First
Mar 20, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$144,141
$490,859
77%
23%
$900/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,310/mo
$1,015/mo
+$1,295/mo
4.4%
