$583,000
NAL Estimated Property Value3510 Eisenhower Avenue, Melissa, TX, 75454
$596,442 ARV
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built2013
Stories2
Garage Spaces2
Land Information
APNR-9279-00T-0120-1
Lot Number12
SubdivisionLiberty Phase 2 (Cml)
Land UseResidential
Legal DescriptionLIBERTY PHASE 2 (CML), BLK T, LOT 12
Census Tract030207
Assessed Land Value$138,000
Assessed Improvement Value$441,919
Assessment Year2025
About this property
6-BEDROOM 4-FULL BATH HOME SHOWS LIKE A MODEL & BACKS TO PRIVATE TREELINE! This stunning one-of-a-kind home boasts gorgeous hand-scraped hardwoods, stone fireplace, granite counter tops & much more. You will love having all the space you need with a 3-car garage, custom floored attic areas, custom cabinets, office-music room & huge game room. The extended covered back patio is perfect for entertaining guests. The home is just minutes away from the community pool, sports courts, park & pavilion.
Investor Tools
$583,000
Estimated Property Value
$324,992Estimated Mortgage Balance
$258,008Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$596,442
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,498 /month
Positive
Cash Flow Estimate:
$1,166 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,058/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,781
$579,919
2025
$138,000
$441,919
$579,919
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,781
$579,919
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$364,325
No
First
Oct 19, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$324,992
$258,008
44%
56%
$2,185/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,860/mo
$2,535/mo
+$1,325/mo
7.9%
