$1,044,000
NAL Estimated Property Value620 Boswell Crossing, Lantana, TX, 76226
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Plumbed For Ice Maker
FlooringWood
Exterior
Exterior FeaturesRain Gutters
Lot Size12,589 sqft
Building Information
Year Built2017
Stories1
Roof Type105
Garage Spaces3
Land Information
APNR662729
Lot Number7
SubdivisionBellaire Addition Phase D
Land UseResidential
Legal DescriptionBELLAIRE ADDITION PHASE D BLK 25D LOT 7
Census Tract021754
Assessed Land Value$188,833
Assessed Improvement Value$819,385
Assessment Year2025
About this property
Brand new Newport floorplan!*90 foot wide home site*1 story*3 car garage*Cathedral ceilings in foyer, study, family, kitchen, and keeping room*Family Room w built in cabinets, ceiling fan and fireplace*Keeping Room w built in cabinets and fireplace*Kitchen w granite, 36 inch range and under cabinet lighting*Dining Room w butlers pantry*Study w ceiling fan*Master bath w granite*Pocket doors*Covered porch and patio*Oversized garage doors*Simply stunning!
Investor Tools
$1,044,000
Estimated Property Value
$579,379Estimated Mortgage Balance
$464,621Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,264 /month
Positive
Cash Flow Estimate:
$2,088 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,923/month
$141/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$17,850
$967,545
2025
$188,833
$819,385
$1,008,218
No
Tax History
Year
Tax Paid
Assessed Value
2024
$17,850
$967,545
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quicken Loans Llc
Va
$646,902
Yes
First
Dec 29, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$579,379
$464,621
44%
55%
$3,879/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,860/mo
$4,020/mo
$-160/mo
4.4%
