$734,000
NAL Estimated Property Value4220 Desert Gold Dr, Midlothian, TX, 76065
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Double Oven, Tankless Water Heater, Vented Exhaust Fan
FlooringCeramic Tile, Wood
Exterior
Lot Size1.18 acres
Building Information
Year Built2022
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00.7020.903.005.00.112
Lot Number5
SubdivisionOak Creek Ranch
Land UseResidential
Legal DescriptionLOT 5 BLK C OAK CREEK RANCH 1.175 AC
Census Tract060211
Assessed Land Value$140,000
Assessed Improvement Value$550,000
Assessment Year2025
About this property
Wow. Promise this is a home unlike no other. From the layout, HUGE covered back porch and fireplace to the one of a kind design. You will love to call this home your home. Completion mid to late August. Design Boards are a MUST SEE and loaded in Transaction Desk. Buyers ask your agent for them to text me to have them emailed. Financing in place to get you a mid to high 4's (not a typo) interest rate if your credit is >740. Text listing agent for lender info.
Investor Tools
$734,000
Estimated Property Value
$678,242Estimated Mortgage Balance
$55,758Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,499 /month
Positive
Cash Flow Estimate:
$1,500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,121/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,779
$690,000
2025
$140,000
$550,000
$690,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,779
$690,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$709,650
No
First
Aug 25, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$678,242
$55,758
7%
92%
$3,702/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,630/mo
$4,102/mo
$-1,472/mo
4.3%
