$418,000
NAL Estimated Property Value217 Kistler Dr, Little Elm, TX, 75068
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Gas Range, Microwave, Convection Oven, Refrigerator, Tankless Water Heater, Washer
Exterior
Lot Size5,001 sqft
Building Information
Year Built2024
Stories2
Roof Type105
Garage Spaces1
Land Information
APNR1027113
Lot Number5
SubdivisionSpiritas Ranch Phase 1 - South
Land UseResidential Single Family
Legal DescriptionSPIRITAS RANCH PHASE 1 - SOUTH BLK AJ LOT 5
Census Tract020130
Assessed Land Value$80,000
Assessed Improvement Value$203,144
Assessment Year2025
About this property
Brand NEW. NEVER LIVED IN. Great neighborhood for your family . Close to all major shopping and plenty of restaurants. Minutes to Hwy 380. Home comes ready to move in with fridge, washer dryer, blinds. Garage with epoxy floors. Home is north facing. Big grassed backyard for your family. Home has master bed down stairs with big family room and kitchen. game room with 3 bedrooms upstairs. This will be a perfect home for your family for a long time. All information deemed correct not guaranteed. All parties must verify.
Investor Tools
$418,000
Estimated Property Value
$0Estimated Mortgage Balance
$418,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,508 /month
Positive
Cash Flow Estimate:
$836 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$454/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,360
$283,144
2025
$80,000
$203,144
$283,144
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,360
$283,144
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$418,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,750/mo
N/A
+$3,750/mo
10.8%
