$386,000
NAL Estimated Property Value815 Ramblewood Dr, Lewisville, TX, 75067
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Range, Refrigerator
FlooringCarpet, Tile, Vinyl
Exterior
Exterior FeaturesRain Gutters
Lot Size9,087 sqft
Building Information
Year Built1993
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR85604
Lot Number9
SubdivisionSylvan Creek
Land UseResidential
Legal DescriptionSYLVAN CREEK BLK K LOT 9
Census Tract021743
Assessed Land Value$78,656
Assessed Improvement Value$268,007
Assessment Year2025
About this property
Bonus: Includes a 100-day home warranty for added peace of mind! This custom-built home is full of thoughtful features and charm. The kitchen showcases a custom pull-out pantry for added convenience and organization, along with a spacious eat-in island that serves as the heart of the home. Abundant windows fill the interior with natural light, creating a bright and welcoming atmosphere. Outside, you'll enjoy a large, private, gated backyard featuring a custom pergola—an ideal retreat for relaxing, entertaining, or enjoying peaceful outdoor living.
Investor Tools
$386,000
Estimated Property Value
$231,962Estimated Mortgage Balance
$155,478Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,340 /month
Positive
Cash Flow Estimate:
$780 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$522/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,338
$346,663
2025
$78,656
$268,007
$346,663
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,338
$346,663
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gmfs Llc
Fha
$262,163
Yes
First
Jun 12, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$231,962
$171,038
42%
60%
$1,572/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$1,572/mo
+$578/mo
6.7%
