$399,000
NAL Estimated Property Value6419 FM RD 2728, Terrell, TX, 75161
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size1.18 acres
Building Information
Year Built2018
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00.2135.0000.0149.00.03.00
Lot Number149
SubdivisionLago Vista Estates Ph 1 & 2
Land UseResidential
Legal DescriptionLAGO VISTA ESTATES PH 1 & 2, LOT 149; & HOUSE & HOUSE
Census Tract050704
Assessed Land Value$90,000
Assessed Improvement Value$320,232
Assessment Year2025
About this property
NEW CONSTRUCTION built in a 1-acre lot with an open floor plan, 4bed, 2 bath home with granite countertops, stainless steel appliances, and a covered backyard patio. Minutes away from Tanger Outlets and I-20.
Investor Tools
$399,000
Estimated Property Value
$209,155Estimated Mortgage Balance
$189,845Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,394 /month
Positive
Cash Flow Estimate:
$798 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$600/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,210
$392,293
2025
$90,000
$320,232
$410,232
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,210
$392,293
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Community National Bank & Trust Of Texas
Conventional
$242,500
No
First
Jun 28, 2019
Jul 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$209,155
$189,845
47%
52%
$1,454/mo
