$366,985
NAL Estimated Property Value3006 Sawgrass Dr, Wylie, TX, 75098
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Building Information
Year Built2003
Stories1
Garage Spaces2
Land Information
APNR-8018-00E-0040-1
Lot Number4
SubdivisionSage Creek North (Cwy)
Land UseResidential
Legal DescriptionSAGE CREEK NORTH (CWY), BLK E, LOT 4
Census Tract031331
Assessed Land Value$105,000
Assessed Improvement Value$261,985
Assessment Year2025
About this property
Beautiful home in SAGE CREEK! New Flooring, Windows new in 2016 with a 20 year warranty, Fence new in 2016, New flooring in main living 2020, Fresh paint in 2020, Roof new in 2016, Water heater new in 2019. RING system is included! Built in shelving in garage, workbench, and an amazing layout and backyard! Trampoline and shed will stay with the house. This one won't last long!!!
Investor Tools
$366,985
Estimated Property Value
$240,027Estimated Mortgage Balance
$126,958Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,202 /month
Positive
Cash Flow Estimate:
$734 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$578/month
$93/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,097
$366,985
2025
$105,000
$261,985
$366,985
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,097
$366,985
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Associated Mortgage Corp
Va
$268,000
Yes
First
Dec 11, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$240,027
$126,958
34%
65%
$1,607/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,560/mo
$1,700/mo
+$860/mo
8.4%
