$378,921
NAL Estimated Property Value428 Windridge Dr, Little Elm, TX, 75068
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size6,403 sqft
Building Information
Year Built2013
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR530867
Lot Number8
SubdivisionLakewood Estates Ph 3
Land UseResidential
Legal DescriptionLAKEWOOD ESTATES PH 3 BLK F LOT 8
Census Tract020126
Assessed Land Value$102,448
Assessed Improvement Value$276,473
Assessment Year2025
About this property
A well maintained single-story home in the highly desirable Lakeside neighborhood. one block to the Little Elm lake, with easy access to Lake Lewisville, The Cove, Little Elm Park, and a variety of local shops and dining. 3 bedrooms with study. Easy access to Dallas toll way ,hwy380 and hwy 35.
Investor Tools
$378,921
Estimated Property Value
$280,612Estimated Mortgage Balance
$98,309Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,274 /month
Positive
Cash Flow Estimate:
$758 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$874/month
$157/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,595
$378,921
2025
$102,448
$276,473
$378,921
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,595
$378,921
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Regional Bank
Conventional
$283,500
No
First
Oct 2, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$280,612
$98,309
25%
74%
$1,700/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,870/mo
$1,857/mo
+$1,013/mo
9.1%
