$1,029,000
NAL Estimated Property Value300 Heitzler Ln, Driftwood, TX, 78619
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Electric Cooktop, Dishwasher, Down Draft, Exhaust Fan, Electric Water Heater
FlooringCarpet, Tile, Vinyl, Wood
Exterior
Exterior FeaturesBalcony, Dog Run, Private Yard, RV Hookup
Lot Size5.00 acres
Building Information
Year Built1990
Stories2
Roof Type112
Garage Spaces2
Land Information
APNR12503
SubdivisionFreelove Woody Survey
Land UseResidential
Legal DescriptionA0020 FREELOVE WOODY SURVEY, ACRES 5.001 TAX CODES:RSP,SDS
Census Tract010806
Assessed Land Value$371,750
Assessed Improvement Value$358,311
Assessment Year2025
About this property
Stunning Craftsman home on 5 gated/fenced/x-fenced acres w/SUPER minimal restrictions. 2x6 walls, limestone exterior, Anderson windows/Hunter fans throughout, 42" heatilator in living, HUGE kitchen/dining, big balcony, MASSIVE rear patio, recent carpet/LVP floors. Outdoor features GIANT yard under oak canopy, dog run, 100x100 fenced organic garden, 100x100 fenced yard, 18x24 RV spot, chicken/animal pen w/feed house/shop, wet weather creek, just <10min to Drip & <35min to both DT ATX & ABIA, DSISD schoolsRestrictions: Yes
Investor Tools
$1,029,000
Estimated Property Value
$600,022Estimated Mortgage Balance
$428,978Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,174 /month
Positive
Cash Flow Estimate:
$2,058 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,286/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,287
$730,061
2025
$371,750
$358,311
$730,061
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,287
$730,061
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Financial Network Inc
Conventional
$456,000
No
First
Aug 11, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$600,022
$409,978
40%
58%
$3,928/mo
