$473,000
NAL Estimated Property Value805 Kodiak Circle, Euless, TX, 76039
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size3,916 sqft
Building Information
Year Built2005
Stories1
Garage Spaces2
Land Information
APN24074-L-3
Lot Number3
SubdivisionLittle Bear Addition
Land UseResidential
Legal DescriptionLITTLE BEAR ADDITION BLOCK L LOT 3
Census Tract113519
Assessed Land Value$45,000
Assessed Improvement Value$303,000
Assessment Year2025
About this property
PATIO HOME in GATED COMMUNITY! ABSOLUTE DOLLHOUSE updated and ready for new owners! 3 bedroom with a STUDY, open concept kitchen, DINING and large FAMILY ROOM. All the UPGRADES -Plantation shutters, WOOD floors, CERAMIC tile, counter tops, backsplash, cabinets , appliances, breakfast bar, pendant lights, extensive CROWN MOLDING , Covered and Screened BACK PATIO, much much more! WELCOME to LITTLE BEAR subdivision within OUTSTANDING GRAPEVINE-COLLEYVILLE ISD!
Investor Tools
$473,000
Estimated Property Value
$285,446Estimated Mortgage Balance
$187,554Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,838 /month
Positive
Cash Flow Estimate:
$946 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$432/month
$1,270/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,814
$348,000
2025
$45,000
$303,000
$348,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,814
$348,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hometrust Mortgage Co
Conventional
$323,950
No
First
Apr 3, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$285,446
$187,554
39%
60%
$1,943/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,450/mo
$3,213/mo
$-763/mo
6.2%
