$414,000
NAL Estimated Property Value1618 Sara Ln, Richardson, TX, 75081
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
Building Information
Year Built1971
Stories2
Roof Type105
Land Information
APN42004500020100000
Lot Number10
SubdivisionArapaho East
Land UseResidential
Legal DescriptionARAPAHO EAST BLK 2 LT 10 INT201700210096 DD07242017 CO-DC 0045000201000 3CR00450002
Census Tract019037
Assessed Land Value$95,000
Assessed Improvement Value$275,000
Assessment Year2025
About this property
Fantastic home in a prime Richardson location, nestled in the heart of the city and within the highly rated Richardson ISD. This spacious home features 4 bedrooms and 2.5 bathrooms, located in a quiet, family-friendly neighborhood—perfect for raising a family
Investor Tools
$414,000
Estimated Property Value
$213,487Estimated Mortgage Balance
$200,513Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,484 /month
Positive
Cash Flow Estimate:
$828 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$696/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,284
$370,000
2025
$95,000
$275,000
$370,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,284
$370,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of Whittier Na
Conventional
$261,250
No
First
Jul 24, 2017
Aug 2047
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$213,487
$200,513
48%
52%
$1,567/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,010/mo
$1,567/mo
+$1,443/mo
8.7%
