$520,000
NAL Estimated Property Value5001 Sanger Circle Drive, TX, 76266
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
Exterior
Lot Size8,276 sqft
Building Information
Year Built2015
Stories2
Roof Type105
Garage Spaces3
Land Information
APNR648067
Lot Number1
SubdivisionSanger Circle Phase 1a
Land UseResidential
Legal DescriptionSANGER CIRCLE PHASE 1A BLK 8 LOT 1
Census Tract020204
Assessed Land Value$74,849
Assessed Improvement Value$446,209
Assessment Year2025
About this property
Fantastic buy on this luxurious full duplex. Both sides are currently rented, one side is on a month to month and the other side lease will expire at the end of May. Both tenants would be willing to stay. Each home is 3 bedroom with 2.5 baths and 2 car garage. Both sides are identical.
Investor Tools
$520,000
Estimated Property Value
$345,710Estimated Mortgage Balance
$174,290Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,120 /month
Positive
Cash Flow Estimate:
$1,040 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$910/month
$82/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,318
$476,400
2025
$74,849
$446,209
$521,058
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,318
$476,400
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Angel Oak Mortgage Solutions Llc
Conventional
$348,750
No
First
Nov 18, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$345,710
$174,290
33%
66%
$2,091/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,000/mo
$2,173/mo
$-173/mo
4.6%
