$2,800
4129 Bullwhip Creek Ln, Sachse, TX, 75048
On Market
Just Added
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDryer, Dishwasher, Disposal, Gas Water Heater, Microwave, Refrigerator, Washer
FlooringCarpet, Luxury Vinyl Plank
Exterior
Lot Size3,441 sqft
Building Information
Year Built2021
Stories2
Garage Spaces2
Land Information
APNR-12191-00E-023A-1
Lot Number23A
SubdivisionRanch Park Village Phase 1 (Csa)
Land UseResidential
Legal DescriptionRANCH PARK VILLAGE PHASE 1 (CSA), BLK E, LOT 23A
Census Tract031336
Assessed Land Value$135,000
Assessed Improvement Value$342,580
Assessment Year2025
About this property
A well maintained 4 bedroom, 3 bathroom house. One bedroom with full bathroom downstairs. Master and two other bedrooms with two full bathrooms upstairs. Wylie ISD, near shopping, dining. Property comes with washer, dryer and refrigerator.
Investor Tools
$301,266Estimated Mortgage Balance
$154,498Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,721 /month
Positive
Cash Flow Estimate:
$907 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$908/month
$485/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,635
$477,580
2025
$135,000
$342,580
$477,580
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,635
$477,580
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Conventional
$331,164
No
First
Sep 30, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$301,266
$176,314
36%
66%
$1,986/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,200/mo
$2,471/mo
+$729/mo
8.5%
