$402,300
NAL Estimated Property Value746 Sherbrook Drive, Richardson, TX, 75080
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Oven, Gas Cooktop, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile
Exterior
Lot Size9,120 sqft
Building Information
Year Built1964
Stories1
Roof Type105
Garage Spaces2
Land Information
APN42129500080120000
Lot Number12
SubdivisionParkview
Land UseResidential
Legal DescriptionPARKVIEW ESTATES 4 BLK8 LT 0012 INT202100062278 DD03032021 CO-DC 1295000801200 3CR12950008
Census Tract019216
Assessed Land Value$105,000
Assessed Improvement Value$297,300
Assessment Year2025
About this property
Another amazing renovation by Rayon Construction Inc. Updates include quartz countertops, stainless steel appliances, modern cabinetry, brass hardware, luxury vinyl plank wood floors, roof shingles replaced, wood fence installed, electric fireplace with heater + multicolored flame options, and much more!
Investor Tools
$402,300
Estimated Property Value
$256,771Estimated Mortgage Balance
$145,529Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,414 /month
Positive
Cash Flow Estimate:
$805 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$627/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,508
$402,300
2025
$105,000
$297,300
$402,300
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,508
$402,300
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Tech Fcu
Conventional
$285,000
No
First
Mar 4, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$256,771
$145,529
36%
64%
$1,709/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$1,709/mo
+$331/mo
6.1%
