$572,000
NAL Estimated Property Value826 Muirfield Road, Keller, TX, 76248
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesConvection Oven, Dishwasher, Electric Cooktop, Microwave
FlooringCeramic Tile
Exterior
Lot Size12,327 sqft
Building Information
Year Built1997
Stories2
Garage Spaces4
Land Information
APN17659G-I-4
Lot Number4
SubdivisionHeatherwood Estates-Keller
Land UseResidential
Legal DescriptionHEATHERWOOD ESTATES-KELLER BLOCK I LOT 4
Census Tract113812
Assessed Land Value$95,000
Assessed Improvement Value$455,000
Assessment Year2025
About this property
Fantastic oversized lot with a 4 car garage and a pool in Heatherwood Estates. Updated Stainless steel appliances in the eat in kitchen overlooking the living room and breakfast area, engineered hardwoods in the living room and kitchen. Large master bedroom and bathroom with elfa closet system in the master closet. 3 bedrooms with 2 full baths upstairs along with a living room and a media room. Pergola in the backyard overlooking the pool and still plenty of green space behind the second 2 car garage.
Investor Tools
$572,000
Estimated Property Value
$346,472Estimated Mortgage Balance
$225,528Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,432 /month
Positive
Cash Flow Estimate:
$1,144 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$990/month
$118/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,017
$550,000
2025
$95,000
$455,000
$550,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,017
$550,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mid-American Mortgage Inc
Conventional
$306,700
No
First
Jan 21, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$346,472
$225,528
39%
61%
$2,289/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,110/mo
$2,407/mo
+$703/mo
6.5%
