$559,000
NAL Estimated Property Value316 Heritage Way, Bullard, TX, 75757
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Microwave, Electric Oven
FlooringTile
Exterior
Lot Size16,379 sqft
Building Information
Year Built2022
Stories1
Roof Type105
Garage Spaces2
Land Information
APN1-79982-0000-03-056000
Lot Number56
SubdivisionThree Doves Estates U-3
Land UseResidential
Legal DescriptionTHREE DOVES ESTATES U-3 LOT 56 2022 NEW SUBD BULLARD CITY ANNEX 2022
Census Tract001915
Assessed Land Value$42,091
Assessed Improvement Value$497,412
Assessment Year2025
About this property
Welcome to this like-new construction home in the highly sought-after Bullard ISD. You will be greeted with tons of natural light in this open concept floor plan that is ideal for both everyday living and entertaining. This home features 4 spacious bedrooms, a separate office, and 3 full bathrooms. A standout feature is the walk-in pantry, ensuring plenty of space for all your kitchen items. The Jack-n-Jill bed and bath, offers convenience and privacy. Outside, you have a spacious backyard with a covered patio, ready for relaxing or entertaining!
Investor Tools
$559,000
Estimated Property Value
$394,744Estimated Mortgage Balance
$164,256Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,354 /month
Positive
Cash Flow Estimate:
$1,118 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,094/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,336
$539,503
2025
$42,091
$497,412
$539,503
No
Tax History
Year
Tax Paid
Assessed Value
2025
$10,336
$539,503
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$400,000
No
First
Aug 29, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$394,744
$164,256
29%
71%
$2,399/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,490/mo
$2,699/mo
$-1,209/mo
3.2%
