Last 24 Hours
$917,404
NAL Estimated Property Value420 Brazoria Dr, Allen, TX, 75013
Off Market
3 Beds
4 Bath
3,997 Sq Ft
Single Family Residence
$218.91 / sqft
Built in 2006Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 5
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Gas Cooktop
FlooringCarpet, Tile, Wood
Exterior
Private PoolExterior FeaturesBalcony, Private Yard
Building Information
Year Built2006
Stories2
Garage Spaces2
Land Information
APNR-8921-00M-0430-1
Lot Number43
SubdivisionTwin Creeks Phase 6b (Cal)
Land UseResidential
Legal DescriptionTWIN CREEKS PHASE 6B (CAL), BLK M, LOT 43; AMENDED AMENDED
Census Tract031416
Assessed Land Value$280,000
Assessed Improvement Value$637,404
Assessment Year2025
Investor Tools
$917,404
Estimated Property Value
$588,108Estimated Mortgage Balance
$329,296Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,504 /month
Positive
Cash Flow Estimate:
$1,835 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,604/month
$598/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,655
$917,404
2025
$280,000
$637,404
$917,404
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,655
$917,404
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Better Mortgage Corporation
Conventional
$630,000
No
First
Oct 7, 2022
Nov 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$588,108
$329,296
35%
64%
$3,778/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,140/mo
$4,376/mo
$-1,236/mo
4.1%
12.4%