$297,000
NAL Estimated Property Value2803 Roxboro Rd, Euless, TX, 76039
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Range, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Building Information
Year Built1985
Stories2
Garage Spaces1
Land Information
APN6348-1-39
Lot Number39
SubdivisionCarlisle Pines Addition
Land UseResidential
Legal DescriptionCARLISLE PINES ADDITION BLOCK 1 LOT 39
Census Tract113519
Assessed Land Value$50,000
Assessed Improvement Value$240,766
Assessment Year2025
About this property
Very Nice remodeled 3 Bedroom 2 bath single family attached home. Modern updates custom paint throughout, hardwood floors downstairs including Master Bedroom. Granite counter-tops in kitchen and bathrooms, Stainless appliances, New french door refrigerator, water/ice in the door. Quality light fixtures, hardware, tile, throughout. You will not be disappointed in this one! ** Note 6 month lease available
Investor Tools
$297,000
Estimated Property Value
$180,896Estimated Mortgage Balance
$116,104Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,782 /month
Positive
Cash Flow Estimate:
$594 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$358/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,814
$290,766
2025
$50,000
$240,766
$290,766
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,814
$290,766
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Round Top State Bank
Unknown
$200,000
No
First
May 20, 2021
May 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$180,896
$114,104
38%
61%
$1,200/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,450/mo
$1,200/mo
+$1,250/mo
9.9%
