$298,000
NAL Estimated Property Value3723 Verlaine Dr, Carrollton, TX, 75007
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size4,635 sqft
Building Information
Year Built1982
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR74064
Lot Number12
SubdivisionCarillon Hills Courtyard Homes
Land UseResidential
Legal DescriptionCARILLON HILLS COURTYARD HOMES BLK B LOT 12
Census Tract021633
Assessed Land Value$60,255
Assessed Improvement Value$207,988
Assessment Year2025
About this property
Charming 1 story home 2 Bedroom 1.5 Bath perfectly located for all commuting homeowners with George Bush and the Tollway minutes away. Gorgeous Vinyl Plank flooring will impress the moment you enter the front door. The galley kitchen opens up to the cozy dining room and surrounded by a wall of windows. Gather indoors and outdoors with an open-concept floor plan and lots of outdoor living space. Storage shed will convey with the property. This is a must see!
Investor Tools
$298,000
Estimated Property Value
$192,002Estimated Mortgage Balance
$105,998Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,788 /month
Positive
Cash Flow Estimate:
$596 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$451/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$268,243
2025
$60,255
$207,988
$268,243
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$268,243
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Navy Fcu
Va
$217,000
Yes
First
Jun 26, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$192,002
$105,998
35%
64%
$1,302/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,090/mo
$1,302/mo
+$788/mo
8.4%
