$475,000
NAL Estimated Property Value4011 Windhaven Ln, Dallas, TX, 75287
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Refrigerator
Building Information
Year Built1985
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR-1592-005-0820-1
Lot Number82
SubdivisionBently Court (Cda)
Land UseResidential
Legal DescriptionBENTLY COURT (CDA), BLK E/8740, LOT 82
Census Tract031721
Assessed Land Value$132,250
Assessed Improvement Value$247,260
Assessment Year2025
About this property
Move in ready. No carpet! Beautiful hardwood ceramic in living with impressive brick wall fireplace over looking private easy maintenance yard with an outdoor pergola. Granite and stainless appliances. Master is down with remodeled bathroom and walk in closet. Two large size bedrooms up with an open loft. West Plano ISD. Owner is listing agent. Application fee $100 per person (over 18). Agents and tenants must verify all information. Min score 640, no rent collection, eviction, foreclosure. Min18 months. Owner is listing agent.
Investor Tools
$475,000
Estimated Property Value
$228,068Estimated Mortgage Balance
$246,932Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,850 /month
Positive
Cash Flow Estimate:
$950 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$606/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,900
$379,510
2025
$132,250
$247,260
$379,510
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,900
$379,510
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Caliber Home Loans Inc
Conventional
$249,750
No
First
Oct 28, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$228,068
$246,932
51%
48%
$1,498/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,220/mo
$1,498/mo
+$722/mo
5.6%
