Last 24 Hours
$2,611,049
NAL Estimated Property Value935 E Lucas Road, TX, 75002
Off Market
4 Beds
6 Bath
3,861 Sq Ft
$387.21 / sqft
Built in 2014Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 4.5
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Double Oven, Electric Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Electric Water Heater
FlooringCeramic Tile, Concrete, Wood
Exterior
Exterior FeaturesFire Pit, Rain Gutters
Lot Size10.94 acres
Building Information
Year Built2013
Stories2
Garage Spaces3
Land Information
APNR-10424-00A-0030-1
Lot Number3
SubdivisionTrinity Hills Addition (Clu)
Land UseResidential
Legal DescriptionTRINITY HILLS ADDITION (CLU), BLK A, LOT 3
Census Tract031420
Assessed Land Value$1,860,310
Assessed Improvement Value$750,739
Assessment Year2025
About this property
Stunning Custom Home on 11 acres in Lovejoy ISD! Home is immaculate w Hand Scrapped Hardwood Floors throughout. Vast Kitchen, custom cabinets, granite counter tops, separate butlers area or bar w secondary sink, walk in pantry. Private Master Suite with solid core double doors, his and her closets, dual vanities, free standing tub and spacious shower with dual heads. Patio access from Master. Guest Suite down with private bath. Workout room or additional living room down. Oversized Secondary Bedrooms Up with private baths. Loft living space. Views of treed property from all rooms. 80x40 Metal Building w Office heated and cooled with full bath, 2 roll up doors, solar panels. Home is Geothermal. Ag Exempt Acreage
Investor Tools
$2,611,049
Estimated Property Value
$451,247Estimated Mortgage Balance
$2,159,802Estimated Equity
82% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$15,666 /month
Positive
Cash Flow Estimate:
$5,222 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,449/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$16,332
$2,611,049
2025
$1,860,310
$750,739
$2,611,049
No
Tax History
Year
Tax Paid
Assessed Value
2024
$16,332
$2,611,049
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$510,000
No
First
Jun 17, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$451,247
$2,159,802
82%
17%
$3,058/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,350/mo
$3,058/mo
+$292/mo
1.5%
12.4%