$370,124
NAL Estimated Property Value653 Alcove Dr, Little Elm, TX, 75068
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesOther
Exterior
Lot Size6,164 sqft
Building Information
Year Built2002
Stories2
Roof Type105
Garage Spaces1
Land Information
APNR233063
Lot Number15
SubdivisionLakeside Ii Ph 3
Land UseResidential
Legal DescriptionLAKESIDE II PH 3 BLK D LOT 15
Census Tract020126
Assessed Land Value$147,888
Assessed Improvement Value$222,236
Assessment Year2025
About this property
RUNNN don't walk! This property qualifies for a Conventional CRA Loan 0% or 3% Down Payment based on credit! No PMI! Come to closing with nothing! Beautiful Lake View 2 story Home, wood floors, 2 living areas, Formal Dining and large eat-in kitchen with new cabinets. Large backyard with stone patio and 5 acres of non-buildable land behind house right up to Lake Lewisville. Great family neighborhood, walking distance to schools and marina. No HOA.
Investor Tools
$370,124
Estimated Property Value
$299,825Estimated Mortgage Balance
$70,299Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,221 /month
Positive
Cash Flow Estimate:
$740 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$830/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,110
$370,124
2025
$147,888
$222,236
$370,124
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,110
$370,124
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$310,500
No
First
Jun 12, 2024
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$299,825
$70,299
18%
81%
$1,862/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,750/mo
$1,862/mo
+$1,888/mo
12.2%
