B+

NoAgentList RatingHow are grades calculated?

1view

$975,000

3109 Hillside Dr, Highland Village, TX, 75077

Off Market

4 Beds

3 Bath

4,092 Sq Ft

Single Family Residence

$238.27 / sqft

Built in 1996

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Gas Water Heater, Microwave, Double Oven

FlooringCarpet

Exterior

Private Pool

Exterior FeaturesRain Gutters

Lot Size21,893 sqft

Building Information

Year Built1996

Stories2

Roof Type105

Garage Spaces2

Land Information

APNR181310

Lot Number20

SubdivisionHighland Shores Ph 12l

Land UseResidential

Legal DescriptionHIGHLAND SHORES PH 12L BLK LF LOT 20

Census Tract021512

Assessed Land Value$235,896

Assessed Improvement Value$730,208

Assessment Year2025

About this property

Outstanding 4 BDRM Home on Over Half Acre Lot in Exclusive Highland Shores! Stunning Drive-Up Appeal! Minutes to Lake Lewisville! Dramatic Foyer W Winding Staircase & Travertine Floors. Study W French Doors. LR has Fireplace. DR Off Kitchen. Downstairs Primary BDRM Has Sitting Area & Remodeled Bath W Tub + Stunning Shower, Dual Vanities & Spacious WIC W Built-Ins. Second BDRM & Bath Down! Island KT Overlooks Family Room & Has Gas Cooktop, DBL Stainless Steel Ovens + Microwave & Custom Cabinetry! Family Room has Stone Faced Fireplace & Blt-In Cabinets. Wall of Windows to back yard W Arbor, Pergola, Fireplace, Pool & Spa and large Treed Back Yard! Back Staircase! Huge Upstairs GMRM has Blt-in Desk W Granite Countertops & Microwave. Second GMRM Up As Well. Three Spacious BDRM's Up + Remodeled Bathroom W Travertine Floors. Recessed Lighting. 3-Car Garage & Large Driveway. Sought after Lewisville Schools! Sprinkler & Security! 2023: New Roof, Gutters, Staining of Arbor!

Investor Tools

$966,104

Estimated Property Value

$693,750Estimated Mortgage Balance

$214,285Estimated Equity

28% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,850 /month

Positive

Cash Flow Estimate:

$1,950 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$1,700/month

$820/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$15,569

$966,104

2025

$235,896

$730,208

$966,104

Yes (2022)

Tax History

Year

Tax Paid

Assessed Value

2024

$15,569

$966,104

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Frost Bank

Building Or Construction Loan

$92,500

First

Dec 20, 2023

Jan 2039

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$751,819

$214,285

22%

78%

$4,715/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,200/mo

$5,535/mo

$-2,335/mo

4.0%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area