No Agent List Logo

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
No Agent List Logo
Main property image
B+
NoAgentList RatingHow are grades calculated? Info
Views1view
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$460,000

5415 Waterloo Dr, Sachse, TX, 75048

Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths2,529 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$181.89 / sqft
Year BuiltBuilt in 2021

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Refrigerator, Vented Exhaust Fan
FlooringCarpet, Vinyl

Exterior

Exterior FeaturesRain Gutters
Lot Size3,990 sqft

Building Information

Year Built2021
Stories2
Roof Type105
Garage Spaces2

Land Information

APN480119100G0070000
Lot Number7
SubdivisionThe Station Phase
Land UseResidential
Legal DescriptionSTATION PH 1 THE BLK G LT 7 ACS 0.0916 INT202200162101 DD05272022 CO-DC 0119100G00700 2CK0119100G
Census Tract018155
Assessed Land Value$95,000
Assessed Improvement Value$491,090
Assessment Year2025

About this property

Now offering up to $10,000 in buyer closing costs. This impeccably maintained home built in 2021 by Ashton Woods, offers a perfect blend of style, comfort, and convenience. Located in The Station, you’ll enjoy being just minutes from shopping, restaurants, and PGBT-190. This move-in ready home includes the refrigerator, washer, and dryer—a true bonus for today’s buyer. Unwind beneath the cedar pergola, a serene retreat from daily life. A side patio makes grilling and entertaining easy with direct access to the kitchen and dining room. Inside, soaring ceilings and warm gray luxury vinyl plank flooring create an inviting atmosphere. The open floor plan is bathed in natural light, anchored by a cozy gas log fireplace. The kitchen features a walk-in pantry, gas range, electric oven, and a spacious island ideal for meal prep, serving, or study time. The primary suite is a true retreat with two walk-in closets—one in the bedroom and another in the bathroom. Enjoy a spa-like experience with a walk-in shower, garden tub, and dual vanities. A study nook, generous laundry room, and guest half bath complete the first floor. Upstairs, a light-filled game room offers the perfect space for movie nights or relaxation. Three additional bedrooms include one with a private bath—perfect for guests. Thoughtful storage, fresh sod, mulch, and a rear-entry two-car garage add to the appeal. Known for attention to detail and timeless design, Ashton Woods crafted this home for both everyday living and entertaining. Investors: must live in the property for one year before putting it on the market to lease.

Investor Tools

Property Icon
$586,090
Estimated Property Value
$437,000Estimated Mortgage Balance
$152,899Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,517 /month
Positive
Cash Flow Estimate:
$1,172 /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
$1,083/month
$600/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,061
$586,090
2025
$95,000
$491,090
$586,090
No

Tax History

Year
Tax Paid
Assessed Value
2024
$10,061
$586,090

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$437,000
No
First
Nov 3, 2025
Dec 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$433,191
$152,899
26%
74%
$2,621/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,200/mo
$3,221/mo
$-21/mo
6.6%

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: Sachse

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

5415 Waterloo Dr | Property Details | No Agent List