$412,395
NAL Estimated Property Value3905 Aintree Ave, Aubrey, TX, 76227
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Gas Water Heater, Microwave, Tankless Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesPrivate Yard
Lot Size6,586 sqft
Building Information
Year Built2021
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR965068
Lot Number33
SubdivisionSutton Fields North - Phase 2c
Land UseResidential
Legal DescriptionSUTTON FIELDS NORTH - PHASE 2C BLK L LOT 33
Census Tract020129
Assessed Land Value$111,945
Assessed Improvement Value$300,450
Assessment Year2025
About this property
Immaculately maintained 4-bed, 2-bath gem in Aubrey's coveted Sutton Fields neighborhood. This home boasts a primary suite with a split layout for added privacy and is zoned for the acclaimed Prosper ISD. The wood-look floors in the common areas lead you to the open-concept great room, perfect for entertaining. Step outside to the covered patio and enjoy the serene backyard, which backs up to a picturesque pasture adorned with mature trees. Your dream home awaits!
Investor Tools
$412,395
Estimated Property Value
$349,562Estimated Mortgage Balance
$62,833Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,474 /month
Positive
Cash Flow Estimate:
$825 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$330/month
$550/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,892
$412,395
2025
$111,945
$300,450
$412,395
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,892
$412,395
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$360,279
No
First
Sep 5, 2024
Oct 2039
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$349,562
$62,833
15%
85%
$2,161/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,680/mo
$2,711/mo
+$969/mo
10.7%
