Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$480,000

NAL Estimated Property Value

5403 Kingston Drive, Richardson, TX, 75082

Off MarketInfo
Beds4 Beds
Baths2 Bath
Baths1,994 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$169.01 / sqft
Year BuiltBuilt in 1994

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCeramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters

Building Information

Year Built1994
Stories1
Roof Type105
Garage Spaces2

Land Information

APNR-2713-00K-0040-1
Lot Number4
SubdivisionWyndsor Estates No Ii (Crc)
Land UseResidential
Legal DescriptionWYNDSOR ESTATES NO II (CRC), BLK K, LOT 4
Census Tract031334
Assessed Land Value$140,000
Assessed Improvement Value$332,449
Assessment Year2025

About this property

Exceptional in every way! Situated on a lush, vibrant lawn in pristine neighborhood with Plano ISD schools, this single story gem has been lovingly cared for. Wood floors greet you upon entry and lead into a truly open floor plan with large living area that showcases a gas fire place, beautiful back yard views and easy access to the masterful kitchen with granite counters, island, tons of cabinet space, large pantry and eat in breakfast area. Formal dining area would be a perfect study or office. Split bedroom floor plan with owner suite at the back of the home with lavish en suite bath, linen closet, freestanding shower, bubbly bath tub and large walk in closet. Covered patio for relaxing!

Investor Tools

Property Icon
$480,000
Estimated Property Value
$248,641Estimated Mortgage Balance
$231,359Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,880 /month
Positive
Cash Flow Estimate:
$960 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$628/month
$99/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,131
$472,449
2025
$140,000
$332,449
$472,449
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,131
$472,449

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$270,750
No
First
Jan 4, 2022
Feb 2037

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$248,641
$231,359
48%
52%
$1,624/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,530/mo
$1,723/mo
+$1,807/mo
8.8%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Richardson

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

5403 Kingston Drive | Property Details | No Agent List