$651,750
NAL Estimated Property Value5843 Heatherwood Loop, Sachse, TX, 75048
$662,228 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Tankless Water Heater, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Lighting
Lot Size10,231 sqft
Building Information
Year Built2021
Stories2
Roof Type105
Garage Spaces2
Land Information
APN480118700B0030000
Lot Number3
SubdivisionThe Enclave
Land UseResidential
Legal DescriptionTHE ENCLAVE BLK B LT 3 INT202200300986 DD11232022 CO-DC 0118700B00300 1CK0118700B
Census Tract018154
Assessed Land Value$135,000
Assessed Improvement Value$516,750
Assessment Year2025
About this property
GFO Home - READY OCTOBER-NOVEMBER 2022 Stunning ''McKinley'' home with modern high-end finishes, a chef-inspired kitchen with quartz countertops, a spacious family room, 4 bedrooms, 3.5 full bathrooms, an open loft space and a media room. Owner's suite includes an upgraded bath with elegant free standing tub and frameless mudset shower. This home also includes a three-car garage, under-stairs storage space, and walk-in pantry. Zoned to Garland ISD.
Investor Tools
$651,750
Estimated Property Value
$605,049Estimated Mortgage Balance
$46,701Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$662,228
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,911 /month
Positive
Cash Flow Estimate:
$1,304 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,065/month
$600/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$651,750
2025
$135,000
$516,750
$651,750
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$651,750
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending
Conventional
$647,000
No
First
Nov 23, 2022
Dec 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$605,049
$46,701
7%
93%
$3,880/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,200/mo
$4,480/mo
$-1,280/mo
5.9%
