$534,000
NAL Estimated Property Value115 Sweetgum Drive, Murphy, TX, 75094
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Gas Cooktop, Gas Oven, Microwave, Plumbed For Ice Maker
FlooringCeramic Tile, Laminate, Wood
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built1997
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR-3572-00H-0170-1
Lot Number17
SubdivisionTimbers No 5 Phase Ii (Cmr)
Land UseResidential
Legal DescriptionTIMBERS NO 5 PHASE II (CMR), BLK H, LOT 17
Census Tract031335
Assessed Land Value$115,000
Assessed Improvement Value$401,739
Assessment Year2025
About this property
***Completely updated with two new HVAC units!*** Fresh paint, granite counter tops, ceramic, porcelain and wood laminate flooring throughout! This is the perfect home in the perfect neighborhood! Featuring 2 master bedrooms, with the large master covering the entire second floor with a shower and closet to die for! Second master located on the bottom floor and away from the other rooms for some peace and quiet. You won't want to miss this beautiful home!
Investor Tools
$534,000
Estimated Property Value
$258,895Estimated Mortgage Balance
$275,105Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,204 /month
Positive
Cash Flow Estimate:
$1,068 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$961/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,862
$516,739
2025
$115,000
$401,739
$516,739
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,862
$516,739
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hpa Us1 Texas Lending Llc
Commercial
$301,500
No
First
Apr 12, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$258,895
$275,105
51%
48%
$1,808/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,860/mo
$1,808/mo
+$2,052/mo
8.7%
