$1,081,538
NAL Estimated Property Value3114 Creek Haven Dr, Highland Village, TX, 75077
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Double Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesBalcony, Fire Pit, Rain Gutters, Lighting, Outdoor Grill
Lot Size29,677 sqft
Building Information
Year Built2007
Stories2
Roof Type105
Garage Spaces3
Land Information
APNR206474
Lot Number10
SubdivisionHighland Shores Villas Sec Ii
Land UseResidential
Legal DescriptionHIGHLAND SHORES VILLAS SEC II BLK PD LOT 10
Census Tract021512
Assessed Land Value$365,799
Assessed Improvement Value$715,739
Assessment Year2025
Investor Tools
$1,081,538
Estimated Property Value
$527,637Estimated Mortgage Balance
$553,901Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,489 /month
Positive
Cash Flow Estimate:
$2,163 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,983/month
$860/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$18,384
$1,081,538
2025
$365,799
$715,739
$1,081,538
No
Tax History
Year
Tax Paid
Assessed Value
2024
$18,384
$1,081,538
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Finance Of America Mortgage Llc
Conventional
$580,000
No
First
Aug 6, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$527,637
$553,901
51%
49%
$3,478/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,200/mo
$4,338/mo
$-1,138/mo
3.6%
