$645,000
NAL Estimated Property Value3227 Amber Waves Ln, Wylie, TX, 75098
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Gas Cooktop, Gas Range, Microwave, Tankless Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size9,405 sqft
Building Information
Year Built2021
Stories2
Garage Spaces2
Land Information
APNR-11893-00C-0010-1
Lot Number1
SubdivisionWoodbridge Phase 21b (Cwy)
Land UseResidential
Legal DescriptionWOODBRIDGE PHASE 21B (CWY), BLK C, LOT 1
Census Tract031336
Assessed Land Value$189,000
Assessed Improvement Value$454,828
Assessment Year2025
About this property
Must See!! Located in the WOODBRIDGE Community. This home is located in a corner lot. It features a big backyard, covered patio, fabulous upgraded kitchen with plenty of cabinets, and a large pantry open to the family room with a gas fireplace! This home also features a nice Game Room with a gorgeous staircase off the 2-story Dining Room. **Open house April 9, 12:00-3:00**
Investor Tools
$645,000
Estimated Property Value
$283,982Estimated Mortgage Balance
$361,018Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,894 /month
Positive
Cash Flow Estimate:
$1,298 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$975/month
$480/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,473
$643,828
2025
$189,000
$454,828
$643,828
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,473
$643,828
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Comerica Bank
Credit Line (Revolving) / Heloc
$300,000
No
First
Jun 14, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$283,982
$361,018
55%
44%
$1,799/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$2,279/mo
+$1,061/mo
6.2%
