$500,500
NAL Estimated Property Value2232 Miramar Drive, Little Elm, TX, 75068
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size4,295 sqft
Building Information
Year Built2018
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR717613
Lot Number9
SubdivisionValencia On The Lake Phase 3c
Land UseResidential
Legal DescriptionVALENCIA ON THE LAKE PHASE 3C BLK 39 LOT 9
Census Tract020134
Assessed Land Value$85,940
Assessed Improvement Value$414,739
Assessment Year2025
About this property
Don't miss out on this Gorgeous 4 bed, 2 and a half bath home walking distance to the Lake! Landscaped with great curb appeal, this home offers a light and bright open flow throughout. Highlights include a smart home features, Media Room, French doors leading into your private office space, Formal Dining room off of the entry, large central Kitchen with Granite, large Island, Butler's Pantry, SS Appliances, TWO large covered patios! The Primary Suite offers a large Bath with separate shower, tub and walk-in closet. Schedule your showing today!...
Investor Tools
$500,500
Estimated Property Value
$314,166Estimated Mortgage Balance
$186,334Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,003 /month
Positive
Cash Flow Estimate:
$1,001 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$914/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,462
$500,500
2025
$85,940
$414,739
$500,679
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,462
$500,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Financial Services Llc
Conventional
$256,000
No
First
Aug 12, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$314,166
$186,334
37%
63%
$2,045/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,750/mo
$2,495/mo
+$1,255/mo
9.0%
