$366,000
NAL Estimated Property Value15231 Saddle Ridge Cir, Terrell, TX, 75160
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Microwave
FlooringCeramic Tile, Vinyl
Exterior
Lot Size1.13 acres
Building Information
Year Built2006
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00.2270.0006.0043.00.06.00
Lot Number43
SubdivisionLongspur Estates
Land UseResidential
Legal DescriptionLONGSPUR ESTATES, BLOCK F, LOT 43
Census Tract050601
Assessed Land Value$95,000
Assessed Improvement Value$214,946
Assessment Year2025
Investor Tools
$366,000
Estimated Property Value
$200,404Estimated Mortgage Balance
$165,596Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,196 /month
Positive
Cash Flow Estimate:
$732 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$651/month
$100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,979
$309,946
2025
$95,000
$214,946
$309,946
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,979
$309,946
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
V I P Independent Mortgage Inc
Conventional
$208,550
No
First
Mar 22, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$200,404
$165,596
45%
55%
$1,251/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,351/mo
+$621/mo
6.5%
