$591,680
NAL Estimated Property Value178 El Dorado Trail, Millsap, TX, 76066
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Electric Water Heater
FlooringCarpet, Wood
Exterior
Exterior FeaturesLighting
Lot Size1.07 acres
Building Information
Year Built2018
Garage Spaces2
Land Information
APN12077-001-021-00
Lot Number21
SubdivisionEl Dorado Addition
Land UseResidential
Legal DescriptionACRES: 1.070 LOT: 21 BLK: 1 SUBD: EL DORADO ADDITION
Census Tract140601
Assessed Land Value$75,000
Assessed Improvement Value$516,680
Assessment Year2025
About this property
Gorgeous new construction on 1 acre in peaceful setting in Brock ISD! Spacious open floor plan includes formal dining, game room, large kitchen, 4 bedrooms 2.5 baths and 3 car garage. Upgrades include custom cabinetry, granite countertops, stainless appliances and hand scraped hard wood flooring. Comes with builders 2-10 warranty!
Investor Tools
$591,680
Estimated Property Value
$323,890Estimated Mortgage Balance
$267,790Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,550 /month
Positive
Cash Flow Estimate:
$1,183 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$247/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$591,680
2025
$75,000
$516,680
$591,680
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$591,680
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Usaa Fsb
Va
$369,900
Yes
First
Jan 9, 2020
Feb 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$323,890
$267,790
45%
55%
$2,218/mo
