$585,000
NAL Estimated Property Value2200 Golden Arrow Drive, Flower Mound, TX, 75028
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesTrash Compactor, Electric Cooktop, Electric Oven, Microwave, Double Oven, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,336 sqft
Building Information
Year Built1993
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR166114
Lot Number7
SubdivisionSherwood Estates Ii Ph A & B
Land UseResidential
Legal DescriptionSHERWOOD ESTATES II PH A & B BLK J LOT 7
Census Tract021726
Assessed Land Value$132,066
Assessed Improvement Value$436,034
Assessment Year2025
About this property
Highland home on nicely landscaped lot. Plantation shutters & wood blinds-interior paint, high ceilings with crown molding. Kitchen with granite, stainless steel appliances, gas cooktop, double ovens, lots of cabinet space. Master has sitting area with Fireplace. 3 bedrooms upstairs, Jack and Jill bathroom, spacious game room. Backyard with arbor covered patio, privacy landscaping and hot tub remains.
Investor Tools
$585,000
Estimated Property Value
$285,015Estimated Mortgage Balance
$299,985Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,510 /month
Positive
Cash Flow Estimate:
$1,170 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$839/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,148
$559,286
2025
$132,066
$436,034
$568,100
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,148
$559,286
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wallick & Volk Inc
Conventional
$322,790
No
First
May 8, 2020
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$285,015
$299,985
51%
49%
$1,936/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,950/mo
$2,186/mo
+$764/mo
6.1%
