$373,279
NAL Estimated Property Value2409 Havenshire Dr, Little Elm, TX, 75068
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
Exterior
Lot Size6,604 sqft
Building Information
Year Built2002
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR242336
Lot Number73
SubdivisionWynfield Farms Ph 3a
Land UseResidential
Legal DescriptionWYNFIELD FARMS PH 3A BLK D LOT 73
Census Tract020120
Assessed Land Value$71,786
Assessed Improvement Value$301,493
Assessment Year2025
About this property
Four bedroom two bedroom in immaculate condition. Great living area perfect for entertaining or spending time with the family. Common area is tiled throughout, bedrooms have carpet that was recently replaced. Backyard patio has area perfect for cookouts, nice quiet neighborhood in Little Elm ISD.
Investor Tools
$373,279
Estimated Property Value
$228,155Estimated Mortgage Balance
$145,124Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,240 /month
Positive
Cash Flow Estimate:
$747 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$766/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,324
$373,279
2025
$71,786
$301,493
$373,279
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,324
$373,279
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$239,000
No
First
Nov 30, 2023
Dec 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$228,155
$145,124
38%
61%
$1,433/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,750/mo
$1,433/mo
+$2,317/mo
12.1%
