Last 24 Hours
$273,000
NAL Estimated Property Value3801 Spinnaker Run Pt, Little Elm, TX, 75068
Off Market
Highlights
Interior
Bedrooms —
Bathrooms —Exterior
Lot Size1.01 acres
Land Information
APNR182691
Lot Number116
SubdivisionSunrise Bay At Lake Lewisville
Land UseCommercial
Legal DescriptionSUNRISE BAY AT LAKE LEWISVILLE BLK 1 LOT 116
Census Tract020115
Assessed Land Value$171,584
Assessment Year2025
About this property
1-acre corner lot located in a lake community on the northside of Lake Lewisville! Perfect location to build your dream custom home with close proximity to Lake Lewisville, Eldorado Parkway, and the city of Little Elm. No city tax, zoned for residential, pond closeby, mandatory HOA. Schedule your showing today to come see this beautiful property!
Investor Tools
$273,000
Estimated Property Value
$224,075Estimated Mortgage Balance
$48,925Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,800 /month
Positive
Cash Flow Estimate:
$600 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$316/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,425
$171,584
2025
$171,584
N/A
$171,584
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,425
$171,584
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank
Conventional
$229,500
No
First
Jan 28, 2025
Feb 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$224,075
$48,925
17%
82%
$1,376/mo
12.4%