$247,429
NAL Estimated Property Value119 Sandlewood Drive, Terrell, TX, 75160
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,749 sqft
Building Information
Year Built2004
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00.3844.0006.0012.00.06.06
Lot Number12
SubdivisionTown North Estates 5 Ph 1
Land UseResidential
Legal DescriptionTOWN NORTH EST 5 PH 1 BLOCK F LOT 12
Census Tract050402
Assessed Land Value$60,000
Assessed Improvement Value$187,429
Assessment Year2025
About this property
*** BACK-ON-MARKET, BUYERS FINANCING FELL THROUGH*** *** NEWLY RENOVATED *** Check Out this beautifully renovated 3 bedroom, 2 bath home in a nice, quiet neighborhood. Brand NEW paint, NEW carpet, NEW wood-look tile flooring, NEW granite counters, and NEW stainless steel appliances. Large backyard, close to 80, about 30 minutes from downtown Dallas and 20 minutes from Rockwall. Come by and take a look!
Investor Tools
$247,429
Estimated Property Value
$131,815Estimated Mortgage Balance
$115,614Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,485 /month
Positive
Cash Flow Estimate:
$495 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$614/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,127
$247,429
2025
$60,000
$187,429
$247,429
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,127
$247,429
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Certainty Home Loans Llc
Conventional
$152,163
No
First
Aug 16, 2019
Sep 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$131,815
$115,614
46%
53%
$913/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$913/mo
+$1,059/mo
9.6%
