$410,170
NAL Estimated Property Value6359 FM RD 2728, Terrell, TX, 75161
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringLaminate
Exterior
Lot Size1.09 acres
Building Information
Year Built2019
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00.2135.0000.0151.00.03.00
Lot Number151
SubdivisionLago Vista Estates Ph 1 & 2
Land UseResidential
Legal DescriptionLAGO VISTA ESTATES PH 1 & 2, LOT 151; & HOUSE & HOUSE
Census Tract050704
Assessed Land Value$90,000
Assessed Improvement Value$320,170
Assessment Year2025
About this property
NEW CONSTRUCTION!!! Built in a 1-acre lot 4 bed, 2 bath home with granite counter tops, stainless steel appliances, and a covered backyard patio. Minutes away from Tanger Outlets and Interstate 20.
Investor Tools
$410,170
Estimated Property Value
$225,400Estimated Mortgage Balance
$184,770Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,461 /month
Positive
Cash Flow Estimate:
$820 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$796/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,496
$410,170
2025
$90,000
$320,170
$410,170
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,496
$410,170
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Homebridge Financial Services Inc
Va
$259,072
Yes
First
Oct 17, 2019
Nov 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$225,400
$184,770
45%
55%
$1,554/mo
