$555,000
NAL Estimated Property Value2389 Elm Valley Drive, Little Elm, TX, 75068
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Tankless Water Heater, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size6,229 sqft
Building Information
Year Built2012
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR496289
Lot Number52
SubdivisionEnclave At Lakeview ( Sunset Pointe Phas
Land UseResidential
Legal DescriptionENCLAVE AT LAKEVIEW ( SUNSET POINTE PHASE TWENTY ONE) BLK 88 LOT 52
Census Tract020132
Assessed Land Value$126,693
Assessed Improvement Value$428,307
Assessment Year2025
About this property
Landon Homes Built home. 4 bedrooms with exercise room, or 5 bedrooms. Gameroom & media room upstairs. Kitchen has breakfast bar, gas cooktop, stainless appliances. Energy efficient home, with Radiant Barrier, Low E windows. Programmable thermostats, tankless water heater, and recirculating hot water heater. Great layout, for entertaining, or for large family. Priced to sell.
Investor Tools
$555,000
Estimated Property Value
$287,169Estimated Mortgage Balance
$267,831Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,330 /month
Positive
Cash Flow Estimate:
$1,110 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$578/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,162
$555,000
2025
$126,693
$428,307
$555,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,162
$555,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Conventional
$320,000
No
First
Jan 18, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$287,169
$267,831
48%
52%
$1,919/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,750/mo
$2,069/mo
+$1,681/mo
8.1%
