Last 24 Hours
$1,175,719
NAL Estimated Property Value402 Abbot Lane, Trophy Club, TX, 76262
Off Market
4 Beds
4 Bath
3,525 Sq Ft
$198.3 / sqft
Built in 2014Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 3.5
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesRefrigerator, Built-In Gas Range, Built-In Refrigerator, Dishwasher, Disposal, Electric Oven, Microwave, Double Oven, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Wood
Exterior
Exterior FeaturesFire Pit, Rain Gutters, Lighting
Lot Size24,002 sqft
Building Information
Year Built2014
Stories2
Roof Type105
Garage Spaces4
Land Information
APNR564813
Lot Number29
SubdivisionCanterbury Hills Phase 1b
Land UseResidential
Legal DescriptionCANTERBURY HILLS PHASE 1B BLK A LOT 29
Census Tract020305
Assessed Land Value$310,496
Assessed Improvement Value$865,223
Assessment Year2025
About this property
LARGEST Lot in the neighborhood that backs up to protected CORP property with miles of trails around grapevine lake. 4 car garage. 2 bedrooms and office downstairs, 2 bedrooms up with second living space or gameroom. Hand scraped hardwoods throughout common areas. Large walk-in shower in Master bath. Kitchen features large island with seating and built-in fridge. Ceiling speakers in both living spaces and back patio. The patio is great for entertaining and overlooks the HUGE backyard and fire pit.
Investor Tools
$1,175,719
Estimated Property Value
$392,465Estimated Mortgage Balance
$783,254Estimated Equity
66% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,054 /month
Positive
Cash Flow Estimate:
$2,351 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,161/month
$288/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$20,055
$1,175,719
2025
$310,496
$865,223
$1,175,719
No
Tax History
Year
Tax Paid
Assessed Value
2024
$20,055
$1,175,719
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Bank
Conventional
$425,000
No
First
Apr 28, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$392,465
$783,254
66%
33%
$2,549/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,760/mo
$2,837/mo
$-77/mo
2.8%
12.4%