$350,425
NAL Estimated Property Value814 Aberdeen Crossing, Wylie, TX, 75098
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Building Information
Year Built2019
Stories2
Garage Spaces2
Land Information
APNR-11289-00C-0100-1
Lot Number10
SubdivisionWestgate Station (Cwy)
Land UseResidential
Legal DescriptionWESTGATE STATION (CWY), BLK C, LOT 10
Census Tract031319
Assessed Land Value$115,000
Assessed Improvement Value$235,425
Assessment Year2025
Investor Tools
$350,425
Estimated Property Value
$210,246Estimated Mortgage Balance
$140,179Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,103 /month
Positive
Cash Flow Estimate:
$701 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$706/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,724
$350,425
2025
$115,000
$235,425
$350,425
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,724
$350,425
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
V I P Mortgage Inc
Conventional
$232,000
No
First
Jun 23, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$210,246
$140,179
40%
60%
$1,391/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,560/mo
$1,541/mo
+$1,019/mo
8.8%
