$467,000
NAL Estimated Property Value3021 Open Plain Dr, Pflugerville, TX, 78660
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Disposal, Exhaust Fan, Microwave, Oven, Self Cleaning Oven, Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesPrivate Yard
Lot Size6,874 sqft
Building Information
Year Built2013
Stories1
Roof Type105
Garage Spaces2
Land Information
APN02785214040000
Lot Number10
SubdivisionFalcon Pointe Sec 9-South (Phs 1)
Land UseResidential
Legal DescriptionLOT 10 BLK P FALCON POINTE SEC 9-SOUTH (PHS 1)
Census Tract046900
Assessed Land Value$45,619
Assessed Improvement Value$392,657
Assessment Year2025
About this property
Gorgeous 1 story home from the Lakeside Collection (Highest end Lennar Home in FP). 2.5 years young in the highly desired Falcon Pointe. FP was voted #1 community. Highly upgraded! Crown Molding, larger tile in all areas except bedrooms. Gourmet Kitchen w/ 42' cabinets, granite upgrade in kitchen and baths, oil rubbed bronze, covered patio, irrigation. *Energy Efficiency bonuses: Low E windows, radiant barrier decking, 16 Seer Hvac, *Bonus Security camera @ front porch. Desired Schools! Don't Miss out! Sprinkler Sys:Yes
Investor Tools
$467,000
Estimated Property Value
$225,159Estimated Mortgage Balance
$242,308Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,802 /month
Positive
Cash Flow Estimate:
$934 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$960/month
$62/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,187
$438,276
2025
$45,619
$392,657
$438,276
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,187
$438,276
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Swbc Mortgage Corp
Conventional
$255,000
No
First
Apr 23, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$225,159
$238,841
51%
48%
$1,529/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,600/mo
$1,591/mo
+$1,009/mo
6.7%
