$273,727
NAL Estimated Property Value2820 Hamlett Lane, Flower Mound, TX, 75028
$280,855 ARV
Off Market
Property Lead Type:
Off-Market ListDeal ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Water Heater
Exterior
Lot Size7,039 sqft
Building Information
Year Built1983
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR06669
Lot Number4
SubdivisionWestchester-Flower Mound 1
Land UseResidential
Legal DescriptionWESTCHESTER-FLOWER MOUND 1 BLK C LOT 4
Census Tract021748
Assessed Land Value$75,444
Assessed Improvement Value$198,283
Assessment Year2025
About this property
Burned house. Cash offers only. View at your own risk. NEGOTIABLE.
Investor Tools
$273,727
Estimated Property Value
$270,568Estimated Mortgage Balance
$3,159Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$280,855
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,642 /month
Positive
Cash Flow Estimate:
$547 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$351/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,843
$273,727
2025
$75,444
$198,283
$273,727
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,843
$273,727
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rflf 4 Llc
Building Or Construction Loan
$270,958
No
First
May 26, 2026
Jun 2027
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$270,568
$3,159
1%
99%
$1,625/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,950/mo
$1,625/mo
+$1,325/mo
12.9%
