$2,698,900
NAL Estimated Property Value400 Lakewood Drive, Fairview, TX, 75069
Off Market
Highlights
Interior
Exterior
Lot Size2 acres
Building Information
Year Built2020
Stories1
Land Information
APNR-11257-00A-0070-1
Lot Number7
SubdivisionWoodland Farm Estates (Cfv)
Land UseResidential
Legal DescriptionWOODLAND FARM ESTATES (CFV), BLK A, LOT 7
Census Tract031412
Assessed Land Value$650,000
Assessed Improvement Value$2,048,900
Assessment Year2025
Investor Tools
$2,698,900
Estimated Property Value
$499,705Estimated Mortgage Balance
$2,199,195Estimated Equity
81% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$16,193 /month
Positive
Cash Flow Estimate:
$5,398 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$3,906/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$33,383
$2,698,900
2025
$650,000
$2,048,900
$2,698,900
No
Tax History
Year
Tax Paid
Assessed Value
2024
$33,383
$2,698,900
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cf Bank
Conventional
$548,250
No
First
Sep 29, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$499,705
$2,199,195
81%
19%
$3,288/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$3,288/mo
$-716/mo
1.1%
