$316,000
NAL Estimated Property Value937 Ramblewood Drive, Lewisville, TX, 75067
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Tankless Water Heater, Electric Water Heater
FlooringCeramic Tile
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size4,500 sqft
Building Information
Year Built1985
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR85457
Lot Number10
SubdivisionSylvan Creek
Land UseResidential
Legal DescriptionSYLVAN CREEK BLK E LOT 10
Census Tract021742
Assessed Land Value$72,000
Assessed Improvement Value$230,786
Assessment Year2025
About this property
Awesome remodeled home, just completed March 2019. Floor to ceiling remodel. Wood look tile floors throughout, Quartz counter tops, black stainless appliances, Low E windows, Marble hall bath with jetted tub, modern floating vanity and custom shower in master, tank less water heater, covered patio out back doors, ceder horizontal fence, too much to list. Your buyers will love it. Go and Show on combo.
Investor Tools
$316,000
Estimated Property Value
$172,637Estimated Mortgage Balance
$143,363Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,896 /month
Positive
Cash Flow Estimate:
$632 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$437/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,664
$302,786
2025
$72,000
$230,786
$302,786
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,664
$302,786
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Home Point Financial Corporation
Conventional
$190,500
No
First
Jun 3, 2021
Jul 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$172,637
$143,363
45%
55%
$1,143/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$1,143/mo
+$1,007/mo
8.2%
