$315,392
NAL Estimated Property Value1621 Gayla Creek Dr, Little Elm, TX, 75068
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
Exterior
Exterior FeaturesRain Gutters
Lot Size5,654 sqft
Building Information
Year Built2014
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR646472
Lot Number27
SubdivisionPaloma Creek South Phase 8b
Land UseResidential
Legal DescriptionPALOMA CREEK SOUTH PHASE 8B BLK U LOT 27
Census Tract020135
Assessed Land Value$73,515
Assessed Improvement Value$241,877
Assessment Year2025
About this property
Experience the elegance of this stunning 3bed, 2 bath home in Denton ISD, offering pristine interiors, and a tranquil outdoor deck. Accentuated LVP floors grace the living area and bedrooms. The kitchen boasts granite countertops and an inviting island. Recent upgrades include new HVAC unit, foundation drip lines, as well as LVP flooring throughout home. Minutes to HWY 380, DNT, schools and shopping!
Investor Tools
$315,392
Estimated Property Value
$333,240Estimated Mortgage Balance
$315,392Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,920 /month
Positive
Cash Flow Estimate:
$640 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$699/month
$213/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,807
$315,392
2025
$73,515
$241,877
$315,392
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,807
$315,392
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Stand Alone Second / Subordinate Position
$17,000
No
First
Aug 11, 2023
Sep 2033
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$333,240
N/A
0%
106%
$2,104/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,870/mo
$2,317/mo
+$553/mo
10.9%
