$626,309
NAL Estimated Property Value732 Sundrop Drive, Little Elm, TX, 75068
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size5,833 sqft
Building Information
Year Built2015
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR647290
Lot Number8
SubdivisionFrisco Hills Phase 3b
Land UseResidential
Legal DescriptionFRISCO HILLS PHASE 3B BLK 23 LOT 8
Census Tract020134
Assessed Land Value$138,318
Assessed Improvement Value$487,991
Assessment Year2025
About this property
Beautiful home in the highly sought after, prestigious community of Frisco Hills in Little Elm with highly accredited Frisco ISD Schools. Open Floor plan with lots of windows for natural lights. High ceiling family room, Kitchen with granite counter tops and stainless steel appliances and gas cooktop. Wood floor in the entry extended entry and Family Room. Upstairs offers three bedrooms, 2 full baths, gameroom, and media room. The home backs up to the Core of engineer property and minutes from Lake Lewisville.
Investor Tools
$626,309
Estimated Property Value
$428,384Estimated Mortgage Balance
$197,925Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,758 /month
Positive
Cash Flow Estimate:
$1,253 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$604/month
$260/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,119
$626,309
2025
$138,318
$487,991
$626,309
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,119
$626,309
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Provident Funding Associates Lp
Conventional
$470,000
No
First
Sep 24, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$428,384
$197,925
31%
68%
$2,818/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,750/mo
$3,078/mo
+$672/mo
7.2%
