$514,000
NAL Estimated Property Value2315 Patriot, Melissa, TX, 75454
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop
FlooringCarpet, Ceramic Tile, Hardwood
Building Information
Year Built2014
Stories2
Garage Spaces2
Land Information
APNR-9279-00K-0130-1
Lot Number13
SubdivisionLiberty Phase 2 (Cml)
Land UseResidential
Legal DescriptionLIBERTY PHASE 2 (CML), BLK K, LOT 13
Census Tract030207
Assessed Land Value$120,000
Assessed Improvement Value$383,391
Assessment Year2025
About this property
SHOWS LIKE A MODEL! K-HOVINIAN HOME! READY TO MOVE IN WITH HARDWOOD FLOORS, GRANITE, LARGE ISLAND IN KITCHEN THAT OPENS TO THE SPACIOUS LIVING ROOM WITH VAULTED CEILINGS, CROWN MOLDING, UPGRADED CABINETS, LARGE PATIO THAT HAS BEEN SCREENED-IN, 3 LIVING AREAS, 4 BEDROOMS, 3 FULL BATHS, WINDOW SEAT IN BREAKFAST NOOK, LARGE GAME ROOM UPSTAIRS WITH MOTHER-IN-LAW SUITE OR 4TH BEDROOM, A LARGE OFFICE WITH LARGE WINDOWS FOR NATURAL LIGHT, AND MUCH MORE!
Investor Tools
$514,000
Estimated Property Value
$484,117Estimated Mortgage Balance
$29,883Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,360 /month
Positive
Cash Flow Estimate:
$1,120 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$910/month
$650/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,347
$503,391
2025
$120,000
$383,391
$503,391
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,347
$503,391
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Home Point Financial Corporation
Conventional
$524,250
No
First
Apr 18, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$484,117
$29,883
5%
94%
$3,144/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,860/mo
$3,794/mo
+$66/mo
9.0%
