$399,147
NAL Estimated Property Value403 Sunshine Trail, Bells, TX, 75414
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Electric Range, Microwave, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan, Washer
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size19,166 sqft
Building Information
Year Built1999
Garage Spaces2
Land Information
APN147B6860016
Lot Number41
SubdivisionThoroughbred Ridge Replat Lt 26-48
Land UseResidential
Legal DescriptionTHOROUGHBRED RIDGE REPLAT LT 26-48, LOT 41, ACRES .44
Census Tract000101
Assessed Land Value$54,184
Assessed Improvement Value$344,963
Assessment Year2025
About this property
Small town living... Great School District... Four bedroom, two baths and large fenced backyard! Spacious master suite, with bathroom featuring jetted tub, walk-in shower and walk-in closet with built-ins. Fourth bedroom can alternatively be used as a dining room or an office. Backyard features patio, which is partially screened in and a storage building.
Investor Tools
$399,147
Estimated Property Value
$362,688Estimated Mortgage Balance
$36,459Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,489 /month
Positive
Cash Flow Estimate:
$830 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$724/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,689
$399,147
2025
$54,184
$344,963
$399,147
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,689
$399,147
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Fha
$392,755
Yes
First
Apr 4, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$362,688
$36,459
9%
91%
$2,355/mo
