$658,937
NAL Estimated Property Value1116 Horsemint Dr, Little Elm, TX, 75068
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size6,225 sqft
Building Information
Year Built2017
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR672113
Lot Number26
SubdivisionFrisco Hills Phase 5b
Land UseResidential
Legal DescriptionFRISCO HILLS PHASE 5B BLK 30 LOT 26
Census Tract020134
Assessed Land Value$140,676
Assessed Improvement Value$518,261
Assessment Year2025
About this property
Shows like a model home! Great community in FRISCO ISD. Awesome floorplan with 2 bedrooms down and 2 bedrooms up. Study in front with French doors, nice size dining room or flex space and beautiful white bright kitchen with big island open to family room with cozy fireplace. Wood floors throughout first floor except bedrooms. Large covered back patio great space for entertaining. Minutes from the new PGA headquarters, walking trails to Lake Lewisville, easy access to 380 and DNT.
Investor Tools
$658,937
Estimated Property Value
$427,488Estimated Mortgage Balance
$231,449Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,954 /month
Positive
Cash Flow Estimate:
$1,318 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$659/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,613
$658,937
2025
$140,676
$518,261
$658,937
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,613
$658,937
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Atlantic Home Loans Inc
Conventional
$465,500
No
First
Jan 4, 2022
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$427,488
$231,449
35%
65%
$2,791/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,750/mo
$3,241/mo
+$509/mo
6.8%
