$251,140
NAL Estimated Property Value3035 Lawndale Drive, Lancaster, TX, 75134
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop
FlooringCarpet
Exterior
Lot Size5,250 sqft
Building Information
Year Built1989
Stories1
Roof Type105
Garage Spaces2
Land Information
APN360095000E0230000
Lot Number23
SubdivisionBrookhaven
Land UseResidential
Legal DescriptionBROOKHAVEN ESTATES 2 PH B 3RD REP BLK E LOT 23 INT202000002463 DD12312019 CO-DC 0095000E02300 4CN0095000E
Census Tract016704
Assessed Land Value$60,000
Assessed Improvement Value$191,140
Assessment Year2025
About this property
Charming 3 bedroom, 2 full bath brick single family home located on the community of Brookhaven Estates. Close to major Roads, Cedar Valley College and Lancaster Community Park. Property offers open floor plan with vaulted ceiling, wood burning fireplace, bay windows and some landscaping. new interior paint( October 2019), new carpet( October 2019) and new light fixture. This efficient floor plan is perfect for a startup home and is ready to move in.
Investor Tools
$251,140
Estimated Property Value
$145,778Estimated Mortgage Balance
$105,362Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,507 /month
Positive
Cash Flow Estimate:
$502 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$416/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,741
$251,140
2025
$60,000
$191,140
$251,140
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,741
$251,140
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Origin Bank
Conventional
$166,840
No
First
Dec 31, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$145,778
$105,362
41%
58%
$1,001/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,001/mo
+$971/mo
9.4%
