$319,562
NAL Estimated Property Value512 Harvard Drive, Princeton, TX, 75407
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Electric Range, Microwave, Washer
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesStorage
Building Information
Year Built2005
Stories1
Garage Spaces2
Land Information
APNR-8137-00A-0510-1
Lot Number51
SubdivisionPrinceton Place (Cpn)
Land UseResidential
Legal DescriptionPRINCETON PLACE (CPN), BLK A, LOT 51; PHASE 2 PHASE 2
Census Tract031006
Assessed Land Value$75,000
Assessed Improvement Value$244,562
Assessment Year2025
About this property
Reduced to sell, seller is ready to move with family!! One owner home, spacious and updated, large master bedroom, living room with brick fireplace. Large oversized patio, storage bldg, fenced backyard. Maintained home with no HOA!! Great location with major highway within minutes. Washer and Dryer can remain with the property if buyers wants. Survey on file.
Investor Tools
$319,562
Estimated Property Value
$183,564Estimated Mortgage Balance
$135,998Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,917 /month
Positive
Cash Flow Estimate:
$639 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$504/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,448
$319,562
2025
$75,000
$244,562
$319,562
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,448
$319,562
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Community Mortgage
Fha
$206,196
Yes
First
Sep 15, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$183,564
$135,998
42%
57%
$1,237/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$1,237/mo
+$913/mo
8.1%
