$551,609
NAL Estimated Property Value962 Cougar Dr, Allen, TX, 75013
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop
FlooringCarpet, Ceramic Tile, Wood
Building Information
Year Built2006
Stories1
Garage Spaces2
Land Information
APNR-8614-00K-0370-1
Lot Number37
SubdivisionQuail Run Phase 1 (Cal)
Land UseResidential
Legal DescriptionQUAIL RUN PHASE 1 (CAL), BLK K, LOT 37
Census Tract031418
Assessed Land Value$150,000
Assessed Improvement Value$401,609
Assessment Year2025
About this property
Charming 3 bedroom, 2 bathroom Plus Office, and Formal dining room! Freshly painted interior, Large kitchen that overlooks family room, Split bedrooms, two car garage. Quail Run community boasts of a community pool and playground. Easy access to 75 and 121, shopping, dining and more. Allen ISD.
Investor Tools
$551,609
Estimated Property Value
$133,372Estimated Mortgage Balance
$418,237Estimated Equity
75% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,310 /month
Positive
Cash Flow Estimate:
$1,103 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$570/month
$650/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,085
$551,609
2025
$150,000
$401,609
$551,609
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,085
$551,609
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Willow Bend Mortgage Co
Conventional
$189,000
No
First
May 15, 2013
Jun 2043
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$133,372
$418,237
75%
24%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,140/mo
$650/mo
+$2,490/mo
6.8%
