$257,000
NAL Estimated Property Value5 Cole Cir, Krum, TX, 76249
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Gas Range, Gas Water Heater, Microwave, Refrigerator, Vented Exhaust Fan
FlooringCeramic Tile, Vinyl
Exterior
Exterior FeaturesStorage
Lot Size12,070 sqft
Building Information
Year Built1978
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR60886
Lot Number3
SubdivisionNorthridge Sec 1
Land UseResidential
Legal DescriptionNORTHRIDGE SEC 1 BLK A LOT 3
Census Tract020208
Assessed Land Value$83,646
Assessed Improvement Value$164,855
Assessment Year2025
About this property
This home has been totally refurbished and remodeled from top to bottom. All new windows & blinds, floor coverings, cabinetry, countertops, lighting, even the bathtub and kitchen sink! Fresh paint inside & out! New microwave and dishwasher! Huge yard with large patio and two storage buildings. Owners are agents. Buyer to verify information including schools, etc. Information deemed reliable but not guaranteed. No survey.
Investor Tools
$257,000
Estimated Property Value
$167,757Estimated Mortgage Balance
$89,243Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,542 /month
Positive
Cash Flow Estimate:
$514 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$431/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,893
$248,501
2025
$83,646
$164,855
$248,501
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,893
$248,501
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Planet Home Lending Llc
Conventional
$172,900
No
First
Sep 25, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$167,757
$89,243
34%
65%
$1,037/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,037/mo
+$1,083/mo
9.9%
