$323,000
NAL Estimated Property Value505 Port Arthur Dr, Little Elm, TX, 75068
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCeramic Tile
Exterior
Lot Size5,981 sqft
Building Information
Year Built2001
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR234066
Lot Number45
SubdivisionMariner Pointe Ph Ii
Land UseResidential
Legal DescriptionMARINER POINTE PH II BLK D LOT 45
Census Tract020126
Assessed Land Value$65,802
Assessed Improvement Value$256,285
Assessment Year2025
About this property
Beautifully redone, Open floorplan with raised ceilings, LTV wood plank floors. 3 bedroom w office or could use as 4th bedroom. Kitchen overlooks family room, Stainless dishwasher, granite ctops w lots of storage and smooth top oven. Master split off from additional bedrooms access. Boasts raised ceilings, Granite tops, separate shower and soaking tub and big walk in closet. Modern fresh custom paint colors. Good size secondary bedrooms. Large backyard that's great for get togethers
Investor Tools
$323,000
Estimated Property Value
$207,784Estimated Mortgage Balance
$115,216Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,938 /month
Positive
Cash Flow Estimate:
$646 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$573/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,265
$322,087
2025
$65,802
$256,285
$322,087
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,265
$322,087
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Plaza Home Mortgage Inc
Fha
$232,000
Yes
First
Dec 2, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$207,784
$115,216
35%
64%
$1,391/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,750/mo
$1,391/mo
+$2,359/mo
13.9%
