$513,000
NAL Estimated Property Value4813 Jasmine Trail, Midlothian, TX, 76065
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Range
FlooringCeramic Tile, Laminate
Exterior
Lot Size15,682 sqft
Building Information
Year Built2019
Stories2
Roof Type105
Garage Spaces2
Land Information
APN54.8590.005.004.00.108
Lot Number4
SubdivisionThomas Trail Estates
Land UseResidential
Legal DescriptionLOT 4 BLK 5 THOMAS TRAIL ESTATES .36 AC
Census Tract060802
Assessed Land Value$110,000
Assessed Improvement Value$380,000
Assessment Year2025
About this property
This 4 bed 2.5 bath home is a MUST SEE! Downstairs offers a formal dining room and or office area and beautiful open concept kitchen that looks into the breakfast area and living room. Master is located downstairs with a large walk in closet, dual sinks, bath and separate shower! Upstairs offers 3 additional bedrooms, game room and a media room that could also be converted to a 5th bedroom if needed. Just wait till you see the backyard!
Investor Tools
$513,000
Estimated Property Value
$274,193Estimated Mortgage Balance
$238,807Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,078 /month
Positive
Cash Flow Estimate:
$1,026 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$856/month
$525/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,713
$490,000
2025
$110,000
$380,000
$490,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,713
$490,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$308,000
No
First
Sep 23, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$274,193
$238,807
46%
53%
$1,847/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,630/mo
$2,372/mo
+$258/mo
6.2%
