$500,000
NAL Estimated Property Value2523 Belmeade Dr, Carrollton, TX, 75006
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Gas Water Heater, Ice Maker, Double Oven, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Lighting, Private Yard
Lot Size8,704 sqft
Building Information
Year Built1985
Stories1
Roof Type105
Garage Spaces2
Land Information
APN140170200D0300000
Lot Number30
SubdivisionCopperwood
Land UseResidential
Legal DescriptionCOPPERWOOD PH 2 BLK D LOT 30 INT202400076240 DD04162024 CO-DC 0170200D03000 2CC0170200D
Census Tract013721
Assessed Land Value$75,000
Assessed Improvement Value$425,000
Assessment Year2025
About this property
Beautiful single story, traditional home with great curb appeal. The home is full of character with built-in shelving and cabinets, a sunroom and original hard wood floors. The backyard is an outdoor oasis with a well-kept pool, including a water feature and a wooden pergola over the patio. Come check this one out!
Investor Tools
$500,000
Estimated Property Value
$478,277Estimated Mortgage Balance
$21,723Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,030 /month
Positive
Cash Flow Estimate:
$1,010 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$844/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,624
$500,000
2025
$75,000
$425,000
$500,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,624
$500,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Clifford Joseph Rabalais
Purchase Money Mortgage
$496,910
No
First
Apr 16, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$478,277
$21,723
4%
96%
$2,980/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$2,980/mo
$-940/mo
4.9%
