Last 24 Hours
$226,493
NAL Estimated Property Value649 Xanadu DR, Jarrell, TX, 76537
Off Market
3 Beds
2 Bath
1,530 Sq Ft
$136.33 / sqft
Built in 2020Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Dryer, Electric Cooktop, ENERGY STAR Qualified Appliances, Microwave, Free-Standing Range, Refrigerator, Self Cleaning Oven, Stainless Steel Appliance(s), Washer
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesNone
Building Information
Year Built2020
Stories1
Garage Spaces1
Land Information
APNR-11-8014-0001-0021N
Land UseResidential
Legal DescriptionC518 - SONTERRA 1 CONDO, UNIT 21N, .21% COMMON AREA INTEREST
Census Tract021601
Assessed Land Value$64,696
Assessed Improvement Value$161,797
Assessment Year2025
About this property
Estimated May completion. Brogan plan. By appointment only. Sprinkler Sys:Yes
Investor Tools
$226,493
Estimated Property Value
$178,002Estimated Mortgage Balance
$48,491Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,359 /month
Positive
Cash Flow Estimate:
$453 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$511/month
$25/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,996
$226,493
2025
$64,696
$161,797
$226,493
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,996
$226,493
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Eagle Home Mortgage Llc
Fha
$201,178
Yes
First
Jun 16, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$178,002
$48,491
21%
79%
$1,207/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,990/mo
$1,232/mo
+$758/mo
10.5%
12.4%