$624,000
NAL Estimated Property Value402 Buttonwood Dr, Coppell, TX, 75019
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Range, Microwave
Exterior
Lot Size9,564 sqft
Building Information
Year Built1996
Stories1
Roof Type105
Garage Spaces2
Land Information
APN180075600B0010000
Lot Number1
SubdivisionVillage At Cottonwood Creek Sec
Land UseResidential
Legal DescriptionVILLAGE AT COTTONWOOD CREEK SEC 6 BLK B LT 1 INT202300065897 DD04042023 CO-DC 0075600B00100 2CO0075600B
Census Tract020000
Assessed Land Value$145,000
Assessed Improvement Value$441,230
Assessment Year2025
About this property
Beautiful single-story home featuring 4 bedrooms and 2 full bathrooms. Fresh interior paint throughout creates a bright and inviting atmosphere. The spacious entry opens to a formal dining room, perfect for entertaining. The fully renovated kitchen boasts quartz countertops, new appliances, an island, and a breakfast bar, offering both style and functionality. The family room features a cozy fireplace, built in shelves and cabinets and ample space for gathering.
Investor Tools
$624,000
Estimated Property Value
$226,017Estimated Mortgage Balance
$399,165Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,744 /month
Positive
Cash Flow Estimate:
$1,248 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,218/month
$800/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,496
$586,230
2025
$145,000
$441,230
$586,230
No
Tax History
Year
Tax Paid
Assessed Value
2025
$11,496
$586,230
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Simmons Bank
Conventional
$240,000
No
First
Apr 4, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$226,017
$390,983
63%
36%
$1,439/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,160/mo
$2,239/mo
+$921/mo
6.1%
