$576,100
NAL Estimated Property Value1413 Wildflower Lane, Flower Mound, TX, 75028
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Gas Oven
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size10,001 sqft
Building Information
Year Built2000
Stories2
Roof Type105
Garage Spaces1
Land Information
APNR197563
Lot Number3
SubdivisionStone Hill Farms Ph 1,2 Sec I
Land UseResidential
Legal DescriptionSTONE HILL FARMS PH 1,2 SEC I BLK D LOT 3
Census Tract021720
Assessed Land Value$127,500
Assessed Improvement Value$448,600
Assessment Year2025
About this property
Beautiful 2 story home in Stone Hill farms- Large open floor plan with high ceilings has 3123 sqft Large lot 10K sqft - 4 bedrooms 2.5 bath included big Family, Living room connect Dinning room, Library room- All wood on first floor, carpet on 2nd floor, ceramic tile on all wet areas. Extended covered patio that looks out to huge big back yard. Located close to excellent rated schools, park,pool and playground.
Investor Tools
$576,100
Estimated Property Value
$274,344Estimated Mortgage Balance
$301,756Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,457 /month
Positive
Cash Flow Estimate:
$1,152 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$903/month
$520/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,952
$576,100
2025
$127,500
$448,600
$576,100
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,952
$576,100
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$312,000
No
First
Mar 25, 2020
Apr 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$274,344
$301,756
52%
48%
$1,871/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,850/mo
$2,391/mo
+$1,459/mo
8.0%
