$361,000
NAL Estimated Property Value2513 Chene Drive, Sachse, TX, 75048
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesGas Range, Refrigerator
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size7,200 sqft
Building Information
Year Built1992
Stories1
Roof Type105
Garage Spaces2
Land Information
APN480114100C0160000
Lot Number16
SubdivisionShepherds Glen
Land UseResidential
Legal DescriptionSHEPHERDS GLEN BLK C LT 16 INT201900231614 DD08292019 CO-DC 0114100C01600 1CK0114100C
Census Tract018153
Assessed Land Value$64,000
Assessed Improvement Value$276,090
Assessment Year2025
Investor Tools
$361,000
Estimated Property Value
$214,225Estimated Mortgage Balance
$146,775Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,166 /month
Positive
Cash Flow Estimate:
$722 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$601/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,412
$340,090
2025
$64,000
$276,090
$340,090
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,412
$340,090
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texans Cu
Conventional
$191,920
No
First
Aug 29, 2019
Sep 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$214,225
$146,775
40%
59%
$1,451/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,460/mo
$1,451/mo
+$1,009/mo
8.2%
