$314,870
NAL Estimated Property Value4111 Passage Way, Lancaster, TX, 75146
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave, Plumbed For Ice Maker, Refrigerator, Electric Water Heater
FlooringCarpet, Laminate
Exterior
Exterior FeaturesBalcony, Lighting
Lot Size6,300 sqft
Building Information
Year Built2016
Stories2
Roof Type105
Garage Spaces2
Land Information
APN870013000J0200000
SubdivisionBear Creek Ranch
Land UseResidential
Legal DescriptionBEAR CREEK RANCH PH 2 BLK J LT 20 INT201900292379 DD10242019 CO-DC 0013000J02000 4NT0013000J
Census Tract016802
Assessment Year2025
About this property
THIS IS A SINGLE OWNED BEAUTIFUL AND WELL TAKE CARE D.R. HORTON PROPERTY LOCATED JUST AT 20 MINUTES SOUTH OF DOWNTOWN DALLAS, WITH 2 STORY PLAN WITH ALL BEDRROMS UPSTAIRS, LARGE MASTER & SECONDARY BEDROOMS. OPEN FLOOR PLAN DOWNSTAIRS WITH FAMILY ROOM THAT OPEN TO A BEAUTIFUL KITCHEN WITH GRANITE COUNTER TOPS IN KITCHEN WITH BAR STOOL AREA. TILED BACK SPLASH, FRIDGE STAYS , BEAUTIFUL UPSTAIRS BALCONY NICE LARGE BACK YARD. MUST SEE.
Investor Tools
$314,870
Estimated Property Value
$190,976Estimated Mortgage Balance
$123,894Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,889 /month
Positive
Cash Flow Estimate:
$630 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$643/month
$395/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,136
$314,870
2025
N/A
N/A
$314,870
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,136
$314,870
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Financial Network Inc
Fha
$214,959
Yes
First
Aug 24, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$190,976
$123,894
39%
61%
$1,289/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,684/mo
+$888/mo
9.8%
