$352,000
NAL Estimated Property Value2808 Coyote Trl, Little Elm, TX, 75068
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size6,900 sqft
Building Information
Year Built2010
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR298793
Lot Number21
SubdivisionStardust Ranch Ph Three
Land UseResidential
Legal DescriptionSTARDUST RANCH PH THREE BLK L LOT 21
Census Tract020119
Assessed Land Value$110,400
Assessed Improvement Value$262,600
Assessment Year2025
About this property
Great open floor plan with split bedrooms in a fantastic neighborhood. There is an adorable front porch with fresh landscaping out front. The interior features a study in the front with french doors. There is a large kitchen with granite counter-tops, stainless steel appliances, and large cabinets. Living areas have wood-like flooring. $50 application fee per adult. Pets are on a case by case basis.
Investor Tools
$352,000
Estimated Property Value
$170,485Estimated Mortgage Balance
$181,515Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,112 /month
Positive
Cash Flow Estimate:
$704 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$562/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,980
$346,510
2025
$110,400
$262,600
$373,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,980
$346,510
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$189,600
No
First
Feb 1, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$170,485
$181,515
51%
48%
$1,137/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,870/mo
$1,137/mo
+$1,733/mo
9.8%
