$459,426
NAL Estimated Property Value2209 Ranch Road, Sachse, TX, 75048
$597,254 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Double Oven
FlooringCarpet, Ceramic Tile
Building Information
Year Built2002
Stories1
Garage Spaces2
Land Information
APNR-5133-00G-0020-1
Lot Number2
SubdivisionQuail Hollow Estates # 2 (Csa)
Land UseResidential
Legal DescriptionQUAIL HOLLOW ESTATES # 2 (CSA), BLK G, LOT 2
Census Tract031335
Assessed Land Value$150,000
Assessed Improvement Value$309,426
Assessment Year2025
About this property
Rare 1-story with a lot to offer: recent roof and exterior paint; built-in house speakers and Marantz theater + equipment; spacious rooms, over-sized proportions; lots of exterior lighting; security cameras; gourmet built-in grill setup plus deluxe covered patio. Lawn in healthy, excellent condition. Rain water catch-urns with spigots. Home located in the super-popular Sachse-Murphy-Firewheel area
Investor Tools
$459,426
Estimated Property Value
$238,668Estimated Mortgage Balance
$220,758Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$597,254
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,757 /month
Positive
Cash Flow Estimate:
$919 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$844/month
$365/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,833
$459,426
2025
$150,000
$309,426
$459,426
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,833
$459,426
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Provident Funding Associates Lp
Conventional
$270,300
No
First
May 18, 2020
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$238,668
$220,758
48%
52%
$1,621/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,460/mo
$1,986/mo
+$474/mo
6.4%
