$679,000
$749,900
2201 Henson Ln, Nevada, TX, 75173
On Market
Price Drop
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Outdoor Grill
Lot Size1.76 acres
Building Information
Year Built2019
Stories2
Garage Spaces3
Land Information
APNR-11858-000-0720-1
Lot Number72
SubdivisionSummerlin Phase 3 (Gcn)
Land UseResidential
Legal DescriptionSUMMERLIN PHASE 3 (GCN), LOT 72
Census Tract031102
Assessed Land Value$143,000
Assessed Improvement Value$506,846
Assessment Year2025
About this property
Set on a spacious 1.76-acre lot, this beautiful property showcases a newly added resort-style pool with a built-in grilling area—perfect for entertaining. The home also includes a large metal building with an epoxy-coated floor and a 35' x 18' patio, ideal for storage, hobbies, or a workshop. A charming chicken coop and a beautifully maintained yard complete the outdoor amenities, offering ample space to relax and enjoy. This property delivers a rare combination of functionality, recreation, and country charm.
Investor Tools
$254,226Estimated Mortgage Balance
$488,830Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,452 /month
Positive
Cash Flow Estimate:
$1,484 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$900/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,084
$649,846
2025
$143,000
$506,846
$649,846
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,084
$649,846
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Town Square Mortgage & Investments Inc
Conventional
$287,920
No
First
May 15, 2020
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$254,226
$395,620
60%
34%
$1,727/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,727/mo
+$845/mo
4.2%
