$508,500
$515,000
3318 Scotsman Rd, Sachse, TX, 75048
On Market
Price Drop
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven, Microwave
FlooringCarpet, Ceramic Tile, Vinyl
Building Information
Year Built2023
Stories2
Roof Type105
Garage Spaces2
Land Information
APN480119100X0080000
Lot Number8
Land UseResidential
Legal DescriptionSTATION SINGLE FAMILY PH 2 THE BLK X LT 8 INT202300216651 DD10202023 CO-DC 0119100X00800 1CK0119100X
Census Tract018155
Assessed Land Value$95,000
Assessed Improvement Value$454,750
Assessment Year2025
About this property
**SELLER IS OFFERING a concession that buyer may use toward interest rate but down or closing cost. Come see this beautiful 2 story home located at The Station in Sachse. This open floor plan offer entertainment and everyday living. 2 living areas, 4 bedrooms 3 bathrooms. Balcony upstairs off second living room. Primary bedroom is located upstairs.
Investor Tools
$491,198Estimated Mortgage Balance
$59,383Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,299 /month
Positive
Cash Flow Estimate:
$1,100 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$723/month
$1,200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,925
$549,750
2025
$95,000
$454,750
$549,750
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,925
$549,750
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
K Hovnanian American Mortgage Llc
Fha
$517,144
Yes
First
Oct 20, 2023
Nov 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$491,198
$58,552
10%
89%
$3,101/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,200/mo
$4,301/mo
$-1,101/mo
7.0%
