$781,210
NAL Estimated Property Value1430 Cheyenne Drive, Richardson, TX, 75080
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan, Gas Water Heater
FlooringOther
Exterior
Lot Size13,920 sqft
Building Information
Year Built1965
Stories1
Roof Type105
Garage Spaces2
Land Information
APN42193501530340000
Lot Number34
SubdivisionRichardson Heights
Land UseResidential
Legal DescriptionRICHARDSON HEIGHTS ESTATES NORTH4 BLK 153 LOT 34 INT202100229394 DD07302021 CO-DC 1935015303400 3CR19350153
Census Tract019205
Assessed Land Value$405,000
Assessed Improvement Value$376,210
Assessment Year2025
About this property
Entertainers dream in the Reservation on a 3rd acre creek lot. Vaulted ceilings in the kitchen and large living areas with 3 sliders opening up off the kitchen to the pool and deck area. Open concept kitchen has granite countertops and stainless steel appliances overlooking the deck and pool area. Vaulted and beamed ceiling in the master with a walk in closet and dual sink bathroom. Master has its own exit to the pool and deck area.
Investor Tools
$781,210
Estimated Property Value
$462,342Estimated Mortgage Balance
$318,868Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,687 /month
Positive
Cash Flow Estimate:
$1,562 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,430/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,253
$781,210
2025
$405,000
$376,210
$781,210
No
Tax History
Year
Tax Paid
Assessed Value
2024
$13,253
$781,210
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Summit Funding Inc
Conventional
$509,200
No
First
Jul 30, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$462,342
$318,868
40%
59%
$3,053/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,660/mo
$3,053/mo
$-393/mo
4.1%
