$441,000
NAL Estimated Property Value517 Medina Dr, Highland Village, TX, 75077
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Double Oven
FlooringCarpet, Linoleum
Exterior
Lot Size14,998 sqft
Building Information
Year Built1975
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR06982
Lot Number16
SubdivisionVillage Estates 2
Land UseResidential
Legal DescriptionVILLAGE ESTATES 2 BLK K LOT 16
Census Tract021514
Assessed Land Value$157,500
Assessed Improvement Value$287,607
Assessment Year2025
About this property
Multiple offers received! Best and final due by Thursday May 26,2022 by 5pm. Make it your own! Great floor plan but needs updating! Huge lot too!
Investor Tools
$441,000
Estimated Property Value
$333,702Estimated Mortgage Balance
$107,298Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,646 /month
Positive
Cash Flow Estimate:
$882 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$692/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,097
$440,000
2025
$157,500
$287,607
$445,107
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,097
$440,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nuwave Lending Llc
Conventional
$360,050
No
First
Jun 16, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$333,702
$107,298
24%
76%
$2,159/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,460/mo
$2,159/mo
+$301/mo
6.7%
