$274,000
NAL Estimated Property Value711 Donny Brook Drive, Wylie, TX, 75098
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Building Information
Year Built2003
Stories1
Garage Spaces2
Land Information
APNR-8115-00C-0060-1
Lot Number6
SubdivisionWestgate Hollow Addition (Cwy)
Land UseResidential
Legal DescriptionWESTGATE HOLLOW ADDITION (CWY), BLK C, LOT 6
Census Tract031319
Assessed Land Value$85,000
Assessed Improvement Value$184,634
Assessment Year2025
About this property
Darling 1 story 3 bedroom home in the heart of Wylie! Perfectly landscaped and huge private backyard with extended patio. Spacious family room with decorative wood burning fireplace. Great kitchen and separate dining area has recently updated floors. Large master suite & master bath with walk in closet. 2 additional bedrooms and full bath. Attached 2 car garage and extended drive for bonus parking. Neat and clean, open and bright! Nestled on a cul de sac street and extremely well cared for. Cute, charming, a true 10! Buyer to buy new survey.
Investor Tools
$274,000
Estimated Property Value
$181,484Estimated Mortgage Balance
$92,516Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,644 /month
Positive
Cash Flow Estimate:
$548 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$603/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,860
$269,634
2025
$85,000
$184,634
$269,634
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,860
$269,634
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quicken Loans Llc
Conventional
$203,040
No
First
Nov 19, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$181,484
$92,516
33%
66%
$1,218/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,560/mo
$1,218/mo
+$1,342/mo
11.2%
