$412,690
NAL Estimated Property Value727 Bluebonnet Drive, Cedar Hill, TX, 75104
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesGarden
Lot Size11,526 sqft
Building Information
Year Built2001
Stories2
Roof Type105
Garage Spaces4
Land Information
APN16005310010040000
Lot Number4
SubdivisionBluebonnett Acres
Land UseResidential
Legal DescriptionBLUEBONNETT ACRES BLK 1 LT 4 VOL201800327376 DD12112018 CO-DC 0053100100400 4CH00531001
Census Tract016616
Assessed Land Value$50,000
Assessed Improvement Value$362,690
Assessment Year2025
About this property
This home is magnificent. The back yard is a tranquil vacation every time you walk outside. A 3 storage buildings, one with electricity. A covered and enclosed 3rd parking place for your truck or old school car. The owner took very good car of the maintenance and truly love this home. Hoping another family can also.
Investor Tools
$412,690
Estimated Property Value
$194,029Estimated Mortgage Balance
$218,661Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,476 /month
Positive
Cash Flow Estimate:
$825 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$655/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,796
$412,690
2025
$50,000
$362,690
$412,690
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,796
$412,690
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Unknown
$228,000
No
First
Dec 11, 2018
Jan 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$194,029
$218,661
52%
47%
$1,367/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,070/mo
$1,367/mo
+$1,703/mo
8.9%
