$429,337
NAL Estimated Property Value2409 Dawn Mist Dr, Little Elm, TX, 75068
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Lot Size9,187 sqft
Building Information
Year Built2005
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR263978
Lot Number39
SubdivisionSunset Pointe Ph 2
Land UseResidential
Legal DescriptionSUNSET POINTE PH 2 BLK 8 LOT 39
Census Tract020132
Assessed Land Value$135,558
Assessed Improvement Value$319,856
Assessment Year2025
About this property
Awesome family home waiting for your personal touch! Walking distance to the park and pond. Four bedrooms and work space and mud area in this great home with gourmet kitchen. Huge island and plenty of work space. Split bedrooms and huge backyard with covered patio. Carpet quote in the documents. Less than $2500 for all carpet in the home to be replaced.
Investor Tools
$429,337
Estimated Property Value
$304,321Estimated Mortgage Balance
$125,016Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,576 /month
Positive
Cash Flow Estimate:
$859 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$701/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$429,337
2025
$135,558
$319,856
$455,414
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$429,337
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Conventional
$332,000
No
First
Dec 2, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$304,321
$125,016
29%
71%
$1,991/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,750/mo
$2,141/mo
+$1,609/mo
10.5%
