$1,895
NAL Estimated Property Value3206 Dusted Daisey St, Pflugerville, TX, 78660
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Oven, Free-Standing Refrigerator
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesPrivate Yard
Building Information
Year Built2021
Stories1
Garage Spaces1
Land Information
APNR-14-1136-5B0T-0033
Lot Number33
Land UseResidential
Legal DescriptionS12074 - COMMONS AT ROWE LN PH 6B, BLOCK T, LOT 33
Census Tract020819
Assessed Land Value$78,000
Assessed Improvement Value$264,843
Assessment Year2025
About this property
Clean and open 1 story home in Pflugerville. Close to the everything you need! Large backyard and covered front and back patios. Open floor plan perfect for everyone. Visit today!
Investor Tools
$342,843
Estimated Property Value
$305,486Estimated Mortgage Balance
$37,915Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,057 /month
Positive
Cash Flow Estimate:
$686 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$813/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,038
$342,843
2025
$78,000
$264,843
$342,843
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,038
$342,843
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$330,206
No
First
Apr 19, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$305,486
$37,357
10%
89%
$1,980/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,250/mo
$1,980/mo
+$270/mo
7.9%
