$558,000
NAL Estimated Property Value182 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 FeaturesRain Gutters, Lighting
Lot Size1.01 acres
Building Information
Year Built2018
Garage Spaces2
Land Information
APN12077-001-022-00
Lot Number22
SubdivisionEl Dorado Addition
Land UseResidential
Legal DescriptionACRES: 1.010 LOT: 22 BLK: 1 SUBD: EL DORADO ADDITION
Census Tract140601
Assessed Land Value$75,000
Assessed Improvement Value$462,520
Assessment Year2025
About this property
Gorgeous new construction in peaceful setting on 1 acre in Brock ISD. Spacious floor plan includes 4 bedrooms 2.5 baths, formal dining, game room with barn door detail and 3 car garage. Kitchen is open to the living with large pantry and oversized kitchen island workspace. Beautiful view off of the covered back patio. Features include hand scraped hardwood flooring, custom cabinetry, granite countertops and stainless appliances. Landscaped and ready for move in. Comes with builders 2-10 warranty!
Investor Tools
$558,000
Estimated Property Value
$0Estimated Mortgage Balance
$558,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,348 /month
Positive
Cash Flow Estimate:
$1,116 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$233/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$537,520
2025
$75,000
$462,520
$537,520
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$537,520
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Va
$328,536
Yes
First
N/A
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$558,000
100%
0%
$0/mo
