$582,000
NAL Estimated Property Value3309 Kelsey Court, Flower Mound, TX, 75028
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Refrigerator, Gas Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size8,490 sqft
Building Information
Year Built1991
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR565823
Lot Number29
SubdivisionGlenwick Est Ph 1
Land UseResidential
Legal DescriptionGLENWICK EST PH 1 BLK G LOT 29
Census Tract021748
Assessed Land Value$131,580
Assessed Improvement Value$411,703
Assessment Year2025
About this property
Beautiful Remodeled Glenwick Estates Neighborhood Home, Featuring 4 Bedroom, 2 and half Bathrooms, All New Stain Steel Appliances, Quartz Countertops in Kitchen & Main Bathroom, Fresh Interior Paint, New Double HVAC, and LOT MORE!!!! Call this one HOME!!!
Investor Tools
$582,000
Estimated Property Value
$364,070Estimated Mortgage Balance
$217,930Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,492 /month
Positive
Cash Flow Estimate:
$1,164 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$840/month
$50/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,173
$543,283
2025
$131,580
$411,703
$543,283
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,173
$543,283
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Keller Mortgage Llc
Conventional
$406,500
No
First
Dec 15, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$364,070
$217,930
37%
63%
$2,438/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,850/mo
$2,488/mo
+$1,362/mo
7.9%
