$256,380
NAL Estimated Property Value1313 Saturn Drive, Cedar Hill, TX, 75104
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,648 sqft
Building Information
Year Built1977
Stories1
Roof Type105
Garage Spaces1
Land Information
APN16042500180150000
Lot Number15
SubdivisionSouth Hills Park 2nd
Land UseResidential
Legal DescriptionSOUTH HILLS PARK 2ND INST BLK R LT 15 INT202000130515 DD05202020 CO-DC 0425001801500 4CH04250018
Census Tract016616
Assessed Land Value$50,000
Assessed Improvement Value$206,380
Assessment Year2025
About this property
Very nice 3-1.1-1 home in established neighborhood close to elementary school, shopping, restaurants... Home was remodeled a few years back with new carpet, fresh paint, upgraded kitchen and baths. This home is move in ready. Great condition. Home has a one car garage, nice size backyard. Won't last come see today.
Investor Tools
$256,380
Estimated Property Value
$144,746Estimated Mortgage Balance
$111,634Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,538 /month
Positive
Cash Flow Estimate:
$513 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$598/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,890
$256,380
2025
$50,000
$206,380
$256,380
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,890
$256,380
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Das Acquisition
Conventional
$163,930
No
First
May 20, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$144,746
$111,634
43%
56%
$983/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,360/mo
$983/mo
+$1,377/mo
11.0%
