$505,000
NAL Estimated Property Value1118 Sundial Drive, Richardson, TX, 75081
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Exterior FeaturesRain Gutters
Lot Size9,500 sqft
Building Information
Year Built1978
Stories1
Roof Type105
Garage Spaces2
Land Information
APN42047700080100000
Lot Number10
SubdivisionCollege Park East
Land UseResidential
Legal DescriptionCOLLEGE PARK EAST BLK H LOT 10 INT202000243832 DD09082020 CO-DC 0477000801000 3CR04770008
Census Tract019039
Assessed Land Value$125,000
Assessed Improvement Value$367,090
Assessment Year2025
About this property
Nicely updated 4 bedroom 3 full bath home. Plenty of space with 2 living areas, 2 dining areas, and an office. Updated kitchen with quartz ctops, glass backsplash, and stainless appliances. New paint, LED lighting, and flooring. Master bath has new walk in shower, quartz ctops with dual sinks, & floors. Master bedroom has 2 separate closets. Bedrooms 2 & 3 share J&J bath. All new 3rd bath with walk in shower, vanity, & floors. Office has access to private patio. HVAC 2018. DISCLOSURES IN DOCUMENTS.
Investor Tools
$505,000
Estimated Property Value
$244,815Estimated Mortgage Balance
$260,185Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,030 /month
Positive
Cash Flow Estimate:
$1,010 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$871/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,930
$492,090
2025
$125,000
$367,090
$492,090
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,930
$492,090
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sp Fund I Llc
Commercial
$275,000
No
First
Sep 8, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$244,815
$260,185
51%
48%
$1,649/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,010/mo
$1,649/mo
+$1,361/mo
7.2%
