$307,300
NAL Estimated Property Value2131 Shady Bend Cir, Little Elm, TX, 75068
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size6,011 sqft
Building Information
Year Built2009
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR530848
Lot Number15
SubdivisionLakewood Estates Ph 3
Land UseResidential
Legal DescriptionLAKEWOOD ESTATES PH 3 BLK C LOT 15
Census Tract020126
Assessed Land Value$96,176
Assessed Improvement Value$211,124
Assessment Year2025
About this property
Location! Location! Location! This 3-bedroom, 2 full bath home located in one of the most desired areas in Little Elm is an investors dream. Clean and ready for move in! Close proximity to Lake Lewisville, restaurants, and shopping. Won’t last long!!
Investor Tools
$307,300
Estimated Property Value
$289,723Estimated Mortgage Balance
$17,577Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,135 /month
Positive
Cash Flow Estimate:
$712 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$619/month
$120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,890
$307,300
2025
$96,176
$211,124
$307,300
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,890
$307,300
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ark-La-Tex Financial Services Llc
Conventional
$301,500
No
First
Mar 6, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$289,723
$17,577
5%
94%
$1,808/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,870/mo
$1,928/mo
+$942/mo
11.2%
