$500,168
NAL Estimated Property Value1125 Sumner, Venus, TX, 76084
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Range, Microwave, Double Oven, Plumbed For Ice Maker, Electric Water Heater
FlooringCarpet, Vinyl
Exterior
Lot Size1 acre
Building Information
Year Built2019
Garage Spaces2
Land Information
APN126.4454.05160
Lot Number16
SubdivisionVenus Ridge Ph 4
Land UseResidential
Legal DescriptionLOT 16 BLK 5 VENUS RIDGE PH 4
Census Tract130412
Assessed Land Value$74,000
Assessed Improvement Value$426,168
Assessment Year2025
About this property
Magnificent Custom home built by the highest grade builder in DFW.
Investor Tools
$500,168
Estimated Property Value
$284,340Estimated Mortgage Balance
$215,828Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,001 /month
Positive
Cash Flow Estimate:
$1,000 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$952/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,927
$500,168
2025
$74,000
$426,168
$500,168
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,927
$500,168
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nationstar Mortgage Llc
Fha
$297,025
Yes
First
Jul 10, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$284,340
$215,828
43%
57%
$1,918/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,918/mo
+$654/mo
6.2%
