$424,000
NAL Estimated Property Value881 Day Star Drive, Hewitt, TX, 76643
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Water Heater, Microwave, Vented Exhaust Fan
FlooringTile, Vinyl
Exterior
Lot Size9,940 sqft
Building Information
Year Built2024
Stories1
Roof Type105
Garage Spaces2
Land Information
APN301193030001210
Lot Number21
SubdivisionMoonlight Park Ph 3
Land UseResidential
Legal DescriptionMOONLIGHT PARK PH 3 LOT 21 BLOCK 1 ACRES .2282
Census Tract003710
Assessed Land Value$59,280
Assessed Improvement Value$260,450
Assessment Year2025
About this property
BRAND NEW " Better Built Brick Home". It is located in Hewitt but it is Lorena ISD. So homey and cute with an office area. Three bedrooms and two bathrooms with a ton of windows with natural light. Located close to shopping and entertainment.
Investor Tools
$424,000
Estimated Property Value
$383,790Estimated Mortgage Balance
$40,210Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,628 /month
Positive
Cash Flow Estimate:
$876 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$255/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$939
$319,447
2025
$59,280
$260,450
$319,730
No
Tax History
Year
Tax Paid
Assessed Value
2024
$939
$319,447
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Woody Butler Homes Inc
Unknown
$388,900
No
First
Aug 15, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$383,790
$40,210
9%
91%
$2,332/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,720/mo
$2,332/mo
$-612/mo
4.9%
