$759,900
$789,900
9 Stillwaters Dr, Heath, TX, 75032
On Market
Price Drop
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal
FlooringHardwood, Stone, Tile, Varies, Wood
Exterior
Exterior FeaturesBalcony
Lot Size18,295 sqft
Building Information
Year Built1978
Stories1
Roof Type127
Garage Spaces2
Land Information
APN4930-0001-0017-00-0R
Lot Number17
SubdivisionShepherds Glen
Land UseResidential
Legal DescriptionSHEPHERDS GLEN, BLOCK 1, LOT 17
Census Tract040510
Assessed Land Value$225,000
Assessed Improvement Value$491,051
Assessment Year2025
About this property
Custom home located in the prestigious Shepherds Glen Estates. This home features lake views from the upstairs deck, large newly resurfaced pool with spa attached. Enormous, covered patio, perfect for entertaining, Large living areas and bedrooms. Two master suites. Spacious secondary bedrooms, walk-in closets, several updates, large mature trees, fresh paint, hardwoods, travertine, granite counters, stainless steel appliances, over-sized lot, and much more.
Investor Tools
$291,068Estimated Mortgage Balance
$493,480Estimated Equity
59% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,692 /month
Positive
Cash Flow Estimate:
$1,564 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,097/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,257
$716,051
2025
$225,000
$491,051
$716,051
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,257
$716,051
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Synergy One Lending
Conventional
$336,000
No
First
Aug 6, 2019
Sep 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$291,068
$424,983
59%
37%
$2,015/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,010/mo
$2,215/mo
+$795/mo
4.6%
