$370,040
NAL Estimated Property Value341 Crystal Lake Dr, DeSoto, TX, 75115
$388,874 ARV
Off Market
Property Lead Type:
BankruptcyAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Electric Oven, Gas Range, Gas Water Heater, Microwave
Exterior
Lot Size9,691 sqft
Building Information
Year Built2005
Stories1
Roof Type105
Garage Spaces2
Land Information
APN200997900E0140000
Lot Number14
SubdivisionStillwater Canyon Ph 1a
Land UseResidential
Legal DescriptionSTILLWATER CANYON PH 1A BLK E LT 14 INT201700003549 DD11222016 CO-DC 0997900E01400 4CS0997900E
Census Tract016631
Assessed Land Value$95,000
Assessed Improvement Value$275,040
Assessment Year2025
Investor Tools
$370,040
Estimated Property Value
$147,783Estimated Mortgage Balance
$222,257Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$388,874
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,220 /month
Positive
Cash Flow Estimate:
$740 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$858/month
$100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,449
$370,040
2025
$95,000
$275,040
$370,040
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,449
$370,040
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Paramount Residential Mortgage Group
Conventional
$184,594
No
First
Nov 22, 2016
Jan 2047
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$147,783
$222,257
60%
40%
$1,107/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,650/mo
$1,207/mo
+$1,443/mo
8.6%
