$353,821
NAL Estimated Property Value808 Lone Pine Dr, Little Elm, TX, 75068
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Gas Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,614 sqft
Building Information
Year Built2004
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR255854
Lot Number5
SubdivisionFrisco Ranch Ph 1a
Land UseResidential
Legal DescriptionFRISCO RANCH PH 1A BLK U LOT 5
Census Tract020133
Assessed Land Value$95,762
Assessed Improvement Value$258,059
Assessment Year2025
About this property
Welcome to Frisco Ranch! This charming and affordable home offers incredible value with recent updates, including a new roof, HVAC, and hot water heater. The versatile front room can serve as an office, fourth bedroom, or flex space to fit your needs. Enjoy a spacious, private backyard with a large covered porch- perfect for relaxing evenings outdoors. Extra large RV parking pad for spare vehicles. All appliances will convey. With endless potential and a prime location, this home should not be missed!
Investor Tools
$353,821
Estimated Property Value
$200,102Estimated Mortgage Balance
$153,719Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,130 /month
Positive
Cash Flow Estimate:
$710 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$327/month
$605/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,151
$353,821
2025
$95,762
$258,059
$353,821
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,151
$353,821
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ark-La-Tex Financial Services Llc
Conventional
$204,000
No
First
Apr 10, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$200,102
$153,719
43%
57%
$1,224/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,870/mo
$1,829/mo
+$1,041/mo
9.7%
