Last 24 Hours
$256,000
NAL Estimated Property Value1304 Saturn Drive, Cedar Hill, TX, 75104
Off Market
3 Beds
2 Bath
1,148 Sq Ft
Single Family Residence
$95.73 / sqft
Built in 1978Property Lead Type:
BankruptcyOff-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesOther
FlooringCeramic Tile
Exterior
Lot Size12,937 sqft
Building Information
Year Built1978
Stories1
Roof Type105
Garage Spaces1
Land Information
APN16042500190090000
Lot Number9
SubdivisionSouth Hills Park 2nd
Land UseResidential
Legal DescriptionSOUTH HILLS PARK 2ND INST BLK S LOT 9 INT201900036396 DD02112019 CO-DC 0425001900900 4CH04250019
Census Tract016616
Assessed Land Value$62,500
Assessed Improvement Value$179,400
Assessment Year2025
About this property
NEW LISTING. GREAT INVESTOR PROPERTY. OVERSIZED LOT. NEEDS COMPLETE REHAB BUT WILL MAKE A NICE RENTAL FOR YOUR PORTFOLIO.
Investor Tools
$256,000
Estimated Property Value
$76,714Estimated Mortgage Balance
$179,286Estimated Equity
70% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,536 /month
Positive
Cash Flow Estimate:
$512 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$588/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,779
$241,900
2025
$62,500
$179,400
$241,900
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,779
$241,900
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hs Property Owners Llc
Seller Carryback / Seller Financing / Seller Take-Back
$103,500
No
First
Aug 15, 2014
Sep 2044
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$76,714
$179,286
70%
30%
$621/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,360/mo
$621/mo
+$1,739/mo
11.1%
12.4%