Last 24 Hours
$1,238,000
NAL Estimated Property Value1203 Highland Drive, Lucas, TX, 75002
Off Market
4 Beds
5 Bath
4,618 Sq Ft
$153.72 / sqft
Built in 2014Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 4.5
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesConvection Oven, Dishwasher, Disposal, Double Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Tankless Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesBalcony, Fire Pit, Rain Gutters, Lighting
Lot Size1.02 acres
Building Information
Year Built2014
Stories2
Garage Spaces3
Land Information
APNR-10409-00D-0090-1
Lot Number9
SubdivisionStinson Highlands Phase 2 (Clu)
Land UseResidential
Legal DescriptionSTINSON HIGHLANDS PHASE 2 (CLU), BLK D, LOT 9
Census Tract031326
Assessed Land Value$355,158
Assessed Improvement Value$560,682
Assessment Year2025
About this property
Just Listed! One Acre with Stunning Country Views! Mins from 75, & G Bush Turnpike. This 4-4.5-3 +Study+Dining +Game room +Media home offers - 1 Acre Homesite with Iron Fencing, 3 Car, Front Porch, Very Open Design, Vaulted Ceilings & Floor to Ceiling Windows for Natural Light, 2 Story Stone FP, Split Beds for Master Bed Privacy, Kitchen Offers Custom Cabinetry, Island, Granite Ctops, SS Apps Including Gas Stove with Double Ovens, Private Master Bed is Down with See-Thru FP, Separate Exercise Room & Patio Access, Master Bath Includes Waterfall Shower, Jetted Tub, Dual Vanities & Oversized Closet, Gameroom opens to Balcony, Large Bedrooms,Wood Floors, Wood Ceiling Beams, Custom Built In's, Patio with Stone FP
Investor Tools
$1,238,000
Estimated Property Value
$449,988Estimated Mortgage Balance
$788,012Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,428 /month
Positive
Cash Flow Estimate:
$2,476 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,050/month
$750/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,407
$915,840
2025
$355,158
$560,682
$915,840
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,407
$915,840
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Integrity Mortgage Corporation Of Texas
Conventional
$370,000
No
First
Jun 17, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$449,988
$788,012
63%
36%
$2,969/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,350/mo
$3,719/mo
$-369/mo
3.2%
12.4%