$289,000
NAL Estimated Property Value517 Fisherman Trl, Melissa, TX, 75454
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Building Information
Year Built2007
Stories1
Garage Spaces2
Land Information
APNR-8668-00F-0160-1
Lot Number16
SubdivisionHunters Ridge Phase 3 (Cml)
Land UseResidential
Legal DescriptionHUNTERS RIDGE PHASE 3 (CML), BLK F, LOT 16
Census Tract030206
Assessed Land Value$90,000
Assessed Improvement Value$197,346
Assessment Year2025
About this property
Incredibly well maintained and updated home. Perfect for first time home buyer or empty nester. Family room has beautiful engineered wood floors, fireplace and is open to the kitchen and breakfast. Double doors in breakfast area lead to the outside large porch. Kitchen has granite and large cabinets. Fence is in excellent shape and roof is only couple of years old replaced in 2017. Great neighbors, outstanding schools.
Investor Tools
$289,000
Estimated Property Value
$136,318Estimated Mortgage Balance
$152,682Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,734 /month
Positive
Cash Flow Estimate:
$578 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$582/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,540
$287,346
2025
$90,000
$197,346
$287,346
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,540
$287,346
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Provident Funding Associates Lp
Conventional
$153,750
No
First
Jul 14, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$136,318
$152,682
52%
47%
$922/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,960/mo
$1,072/mo
+$1,888/mo
12.3%
