Last 24 Hours
$279,000
NAL Estimated Property Value613 Spillway Dr, Little Elm, TX, 75068
Off Market
3 Beds
2 Bath
1,339 Sq Ft
Single Family Residence
$1.34 / sqft
Built in 2001Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Electric Cooktop, Microwave, Refrigerator
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size5,994 sqft
Building Information
Year Built2001
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR233027
Lot Number4
SubdivisionLakeside Ii Ph 3
Land UseResidential
Legal DescriptionLAKESIDE II PH 3 BLK C LOT 4
Census Tract020126
Assessed Land Value$95,888
Assessed Improvement Value$165,823
Assessment Year2025
About this property
Brand new paint, brand new carpet in all bedrooms, laminate wood floors in family room and C-tile in bathrooms and utility room! Nice 3 bedroom cozy home, bright open floor plan, established neighborhood, close to the lake. Come and show it before its gone! HOA included. Pet case by case.
Investor Tools
$279,000
Estimated Property Value
$0Estimated Mortgage Balance
$279,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,674 /month
Positive
Cash Flow Estimate:
$558 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$557/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,288
$261,711
2025
$95,888
$165,823
$261,711
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,288
$261,711
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$279,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,870/mo
N/A
+$2,870/mo
12.3%
12.4%