$396,000
NAL Estimated Property Value11550 Mitchell Circle, Ponder, TX, 76259
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave
FlooringCeramic Tile, Vinyl
Exterior
Lot Size1.21 acres
Building Information
Year Built2005
Stories1
Roof Type105
Garage Spaces4
Land Information
APNR278636
Lot Number2
SubdivisionDrop M Estates Ph 1
Land UseResidential
Legal DescriptionDROP M ESTATES PH 1 BLK C LOT 2
Census Tract020313
Assessed Land Value$122,343
Assessed Improvement Value$252,364
Assessment Year2025
About this property
3x2 custom home on 1.2 acres in Ponder ISD. Some of the features include a back patio where you can see open fields, covered front porch for your coffee, and a nice paved driveway. The 30x30 shop sits right next to the house and could easily be an exercise room, extra-living space, a home based business, or even converted into a mother-in-law suite as it already has its own HVAC system, electric, and very well insulated. The floorplan of this home is very open and has tile and vinyl wood through out. This home will not last long.
Investor Tools
$396,000
Estimated Property Value
$196,160Estimated Mortgage Balance
$199,840Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,376 /month
Positive
Cash Flow Estimate:
$792 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$272/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,278
$374,707
2025
$122,343
$252,364
$374,707
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,278
$374,707
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Atlantic Home Loans Inc
Conventional
$228,950
No
First
Mar 25, 2019
Apr 2034
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$196,160
$199,840
50%
50%
$1,373/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,090/mo
$1,373/mo
+$717/mo
6.3%
