$302,000
NAL Estimated Property Value2365 San Jacinto Drive, Lewisville, TX, 75067
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Electric Water Heater
FlooringCeramic Tile, Laminate
Exterior
Lot Size3,742 sqft
Building Information
Year Built2004
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR262422
Lot Number6
SubdivisionPasquinellis Heritage Hill
Land UseResidential
Legal DescriptionPASQUINELLIS HERITAGE HILL BLK C LOT 6
Census Tract021732
Assessed Land Value$56,130
Assessed Improvement Value$191,870
Assessment Year2025
About this property
Enjoy the low maintenance lifestyle in this delightfully immaculate one story town home. This 2 bedroom, 2 bath and 2 car garage townhouse boasts an open concept floor plan with 2 dining areas, inviting entry way with art niche, spacious owner's suite, kitchen with granite counter tops, laminate and ceramic flooring, separate utility room, and fenced back yard. HOA fees include common insurance, common area and exterior maintenance, sprinkler system and community Pool. No rental restrictions according to HOA. Newly painted and move-in ready!
Investor Tools
$302,000
Estimated Property Value
$155,970Estimated Mortgage Balance
$146,030Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,812 /month
Positive
Cash Flow Estimate:
$604 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$409/month
$230/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,400
$248,000
2025
$56,130
$191,870
$248,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,400
$248,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Conventional
$175,200
No
First
Sep 24, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$155,970
$146,030
48%
52%
$1,051/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,710/mo
$1,281/mo
+$429/mo
6.8%
