$296,729
NAL Estimated Property Value4301 Carnelian Rd, Little Elm, TX, 76227
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet
Exterior
Lot Size4,400 sqft
Building Information
Year Built2019
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR765771
Lot Number40
SubdivisionHillstone Pointe Phase 1a, 2, &3
Land UseResidential Single Family
Legal DescriptionHILLSTONE POINTE PHASE 1A, 2, &3 BLK E LOT 40
Census Tract020121
Assessed Land Value$70,400
Assessed Improvement Value$226,329
Assessment Year2025
About this property
Essentially brand new build by Lennar Homes. Great open flowing floor plan with neutral colors and tons of natural light. 3 bedroom 2 bath with covered patio. Energy Star Certified. Granite countertops with island, gas stove, and built in microwave in kitchen. Spacious primary suite with double sinks and separate shower and tub in primary bath. Right off 380 so close proximity to tons of dining and shopping. Come see all this wonderful home has to offer!
Investor Tools
$296,729
Estimated Property Value
$216,325Estimated Mortgage Balance
$80,404Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,794 /month
Positive
Cash Flow Estimate:
$598 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$630/month
$420/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,075
$296,729
2025
$70,400
$226,329
$296,729
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,075
$296,729
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Churchill Mortgage Corp
Conventional
$236,000
No
First
Dec 2, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$216,325
$80,404
27%
73%
$1,415/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,820/mo
$1,835/mo
+$985/mo
11.4%
