$216,000
NAL Estimated Property Value620 S Elm, Milford, TX, 76670
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesDog Run
Lot Size8,756 sqft
Building Information
Year Built2021
Stories1
Roof Type105
Garage Spaces1
Land Information
APN58.3384.901.004.00.109
Lot Number4
SubdivisionDicksons Addn-Rev
Land UseResidential
Legal DescriptionLOT 4 BLK A DICKSONS ADDN-REV 0.201 AC
Census Tract061000
Assessed Land Value$12,600
Assessed Improvement Value$201,408
Assessment Year2025
About this property
New Construction!! This home offers 3 bed 2 full bath with 2 car garage. The interior offers: 9' ceilings, custom all wood cabinets, granite countertops, stainless steal appliances. The open floor plan is great for entertaining. Low E windows, spray foam insulation, fenced backyard.. Engineer slab foundation, third party inspections Make an appointment to discuss this home today. Estimated completion date is May 31, 2021. form survey is in the transaction docs.
Investor Tools
$216,000
Estimated Property Value
$426,236Estimated Mortgage Balance
$216,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,296 /month
Positive
Cash Flow Estimate:
$432 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$218/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,533
$214,008
2025
$12,600
$201,408
$214,008
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,533
$214,008
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Highlands Residential Mortgage Ltd
Fha
$218,960
Yes
First
Nov 15, 2024
Dec 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$426,236
N/A
0%
197%
$2,626/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$2,626/mo
$-654/mo
11.0%
