$960,256
NAL Estimated Property Value631 Walker Crossing, Lantana, TX, 76226
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size13,547 sqft
Building Information
Year Built2019
Stories1
Roof Type105
Garage Spaces5
Land Information
APNR662723
Lot Number1
SubdivisionBellaire Addition Phase D
Land UseResidential
Legal DescriptionBELLAIRE ADDITION PHASE D BLK 25D LOT 1
Census Tract021754
Assessed Land Value$202,606
Assessed Improvement Value$820,394
Assessment Year2025
About this property
Newport Homebuilders Custom Floor Plans starting at $629,990*Corner Lot=1 less neighbor!! One-third acre lot where you dream it and Newport builds it! Think of the custom possibilities and energy efficiency features that can be yours! Want big rooms, tall ceilings, one of a kind features...Look no further!
Investor Tools
$960,256
Estimated Property Value
$444,199Estimated Mortgage Balance
$516,057Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,762 /month
Positive
Cash Flow Estimate:
$1,921 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,876/month
$141/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$17,706
$960,256
2025
$202,606
$820,394
$1,023,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$17,706
$960,256
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amerisave Mortgage Corp
Conventional
$494,982
No
First
Jan 30, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$444,199
$516,057
53%
46%
$2,968/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,960/mo
$3,109/mo
$-149/mo
3.7%
