$1,568,000
NAL Estimated Property Value537 Sage Valley Dr, Richardson, TX, 75080
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesRefrigerator, Built-In Gas Range, Built-In Refrigerator, Dishwasher, Disposal, Dryer, Gas Range
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size12,600 sqft
Building Information
Year Built1966
Stories1
Roof Type105
Garage Spaces2
Land Information
APN42022500040050000
Lot Number5
SubdivisionCanyon Creek 1st
Land UseResidential
Legal DescriptionCANYON CREEK 1ST INST BLK 4 LOT 5 INT20200001743 DD01022025 CO-DC 0225000400500 3CR02250004
Census Tract019210
Assessed Land Value$422,500
Assessed Improvement Value$227,670
Assessment Year2025
About this property
Gorgeous spacious transistional home in Canyon Creek built by Mimosa & Co Homes. 4 bedrooms, 4 baths. Open concept living and kitchen areas. Solid stone surfaces and Quartz countertops throughout the home. Tons of kitchen storage with Jenn Air Appliances 42” of refrigeration, 36” range top. Large Master suite, with stand alone tub and shower and massive walk in closet. 260 sqft covered rear patio, with views of the large grass backyard and additional 2 car garage. Construction is 50% complete. Completion date August of 2025.
Investor Tools
$1,568,000
Estimated Property Value
$1,520,175Estimated Mortgage Balance
$47,825Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,720 /month
Positive
Cash Flow Estimate:
$3,240 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,305/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,820
$650,170
2025
$422,500
$227,670
$650,170
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,820
$650,170
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bokf Na
Conventional
$1,529,656
No
First
Nov 7, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,520,175
$47,825
3%
97%
$9,044/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$9,044/mo
$-7,004/mo
1.6%
