$546,000
NAL Estimated Property Value1013 Mallard Way, Flower Mound, TX, 75028
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Microwave
FlooringTile, Wood
Exterior
Exterior FeaturesRain Gutters, Lighting, Private Yard
Lot Size10,228 sqft
Building Information
Year Built1993
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR166435
Lot Number1
SubdivisionTealwood Oaks Ph 1
Land UseResidential
Legal DescriptionTEALWOOD OAKS PH 1 BLK H LOT 1
Census Tract021729
Assessed Land Value$106,635
Assessed Improvement Value$430,596
Assessment Year2025
About this property
An updated home in perfect location in Flower Mound with excellent schools! Kitchen updates, new wood flooring throughout the house, large backyard with 4 bedrooms, 2.5 bath close to markets and restaurants. Recently replaced HVAC.
Investor Tools
$546,000
Estimated Property Value
$313,826Estimated Mortgage Balance
$232,174Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,300 /month
Positive
Cash Flow Estimate:
$1,100 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$783/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,664
$537,231
2025
$106,635
$430,596
$537,231
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,664
$537,231
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sun West Mortgage Company Inc
Conventional
$325,000
No
First
Jun 6, 2024
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$313,826
$232,174
42%
57%
$1,949/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,850/mo
$2,199/mo
+$1,651/mo
8.5%
