Last 24 Hours
$418,150
NAL Estimated Property Value928 Falcon Road, Northlake, TX, 76226
Off Market
4 Beds
2 Bath
2,040 Sq Ft
Single Family Residence
$208.33 / sqft
Built in 2018Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Gas Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Lot Size5,750 sqft
Building Information
Year Built2018
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR714788
Lot Number8
SubdivisionHarvest Meadows Phase 3
Land UseResidential
Legal DescriptionHARVEST MEADOWS PHASE 3 BLK S LOT 8
Census Tract020314
Assessed Land Value$86,250
Assessed Improvement Value$331,900
Assessment Year2025
About this property
Lovely 4 bedroom, 2 bath home close to the community pool and Lance Thompson Elementary. Two bedrooms at the front of the home, one off to itself, and the owner's bedroom located in the back make it a great layout for many types of living needs. 4th bedroom could be home office as it's situated a little more privately off the garage entrance. Gorgeous open kitchen with lots of cabinet space and a butler's pantry area perfect for the coffee bar. Backyard has a covered patio for shade in the afternoon. Students attend Northwest ISD & this property is located in the Northlake PID#1. Come be a part of a fun community at Harvest!
Investor Tools
$418,150
Estimated Property Value
$293,578Estimated Mortgage Balance
$124,572Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,550 /month
Positive
Cash Flow Estimate:
$850 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$844/month
$550/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,041
$418,150
2025
$86,250
$331,900
$418,150
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,041
$418,150
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Finance Of America Mortgage Llc
Conventional
$318,500
No
First
Mar 30, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$293,578
$124,572
29%
70%
$1,910/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,860/mo
$2,460/mo
+$1,400/mo
11.1%
12.4%