$1,086,000
NAL Estimated Property Value917 Bellstone Drive, Keller, TX, 76248
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesWater Purifier, Dishwasher, Disposal, Double Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesFire Pit, Rain Gutters
Lot Size16,230 sqft
Building Information
Year Built2013
Stories2
Garage Spaces3
Land Information
APN7564A-A-7
Lot Number7
SubdivisionCobblestone Parks
Land UseResidential
Legal DescriptionCOBBLESTONE PARKS BLOCK A LOT 7
Census Tract113816
Assessed Land Value$158,398
Assessed Improvement Value$675,802
Assessment Year2025
About this property
Located in the Cobblestone Subdivision. Keller ISD. This home offers it all! 5 bedrooms, 5 full baths, TWO media rooms, gameroom, living room, dining and study! The kitchen is equipped with double ovens, gas cooktop, pot filler, lots of counter space and cabinets, and a large kitchen island. This home is PERFECT for entertaining. Have your choice of having your media room upstairs or down stairs. Enjoy evenings relaxing outside on your large covered patio by the fireplace. This home is move in ready. Welcome home!!
Investor Tools
$1,086,000
Estimated Property Value
$1,153,375Estimated Mortgage Balance
$1,086,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,516 /month
Positive
Cash Flow Estimate:
$2,172 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,737/month
$600/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,419
$834,200
2025
$158,398
$675,802
$834,200
No
Tax History
Year
Tax Paid
Assessed Value
2024
$15,419
$834,200
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Highland Homeloans Llc
Conventional
$760,000
No
First
Sep 28, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,153,375
N/A
0%
106%
$6,072/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,110/mo
$6,672/mo
$-3,562/mo
3.4%
