$223,790
NAL Estimated Property Value502 Willowbrook Dr, Mesquite, TX, 75149
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Range, Gas Water Heater, Microwave
FlooringCeramic Tile
Exterior
Lot Size7,200 sqft
Building Information
Year Built1955
Stories1
Roof Type105
Garage Spaces1
Land Information
APN38108500040080000
Lot Number8
SubdivisionHillview
Land UseResidential
Legal DescriptionHILLVIEW BLK 4 LT 8 INT202400049381 DD03082024 CO-DC 1085000400800 1CM10850004
Census Tract017704
Assessed Land Value$75,000
Assessed Improvement Value$148,790
Assessment Year2025
About this property
Cozy home, perfect for a first home buyer. ceramic title flooring throughout entire home. Granite countertops. Updated restroom, Big back yard and spacey driveway. New roofing, New AC System in and out. New Plumbing. including appliances. Great location
Investor Tools
$223,790
Estimated Property Value
$217,012Estimated Mortgage Balance
$6,778Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,407 /month
Positive
Cash Flow Estimate:
$469 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$526/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,192
$223,790
2025
$75,000
$148,790
$223,790
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,192
$223,790
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Link
Fha
$225,834
Yes
First
Mar 8, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$217,012
$6,778
3%
97%
$1,354/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,354/mo
+$618/mo
10.6%
