$435,430
NAL Estimated Property Value821 Day Star Dr, Hewitt, TX, 76643
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Vented Exhaust Fan, Electric Water Heater
FlooringTile, Vinyl
Exterior
Lot Size10,646 sqft
Building Information
Year Built2022
Stories1
Roof Type105
Garage Spaces2
Land Information
APN301193010001060
Lot Number6
SubdivisionMoonlight Park Ph One
Land UseResidential
Legal DescriptionMOONLIGHT PARK PH ONE LOT 6 BLOCK 1 ACRES .2444
Census Tract003710
Assessed Land Value$60,360
Assessed Improvement Value$375,070
Assessment Year2025
About this property
Fantastic 4 bedroom 2 bathroom family home in Lorena ISD. Tall ceilings, open design ,large rooms,electric fireplace and a great location.
Investor Tools
$435,430
Estimated Property Value
$450,200Estimated Mortgage Balance
$435,430Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,757 /month
Positive
Cash Flow Estimate:
$919 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$907/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,701
$435,430
2025
$60,360
$375,070
$435,430
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,701
$435,430
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lakeview Community Capital Llc
Va
$455,512
Yes
First
Sep 22, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$450,200
N/A
0%
103%
$2,732/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,720/mo
$2,732/mo
$-1,012/mo
4.7%
