$1,136,000
NAL Estimated Property Value813 Saxon Trl, Southlake, TX, 76092
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesTrash Compactor, Dishwasher, Disposal, Electric Cooktop, Electric Range, Gas Water Heater, Double Oven, Refrigerator
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Lighting
Lot Size15,995 sqft
Building Information
Year Built1997
Stories2
Garage Spaces3
Land Information
APN42162C-55-21R1
Lot Number21R1
SubdivisionTimarron Addn-Bryson Square
Land UseResidential
Legal DescriptionTIMARRON ADDN-BRYSON SQUARE BLOCK 55 LOT 21R1
Census Tract113957
Assessed Land Value$192,500
Assessed Improvement Value$601,500
Assessment Year2025
About this property
Beautiful 4 bedroom executive home on caul de sac; oversized lot backs up to wooded area; custom outdoor pool with swim up bar & outdoor entertaining area with grill; 2 story with master down and 3 upstairs bdrs; 3 living areas; hardwood floors, 2 fireplaces ; HOA DUES INCLUDED IN RENT; master bath recently renovated; interior painting updates; Tenants have access to two pools and tennis courts in Timarron. Available June 1st
Investor Tools
$1,136,000
Estimated Property Value
$189,263Estimated Mortgage Balance
$946,737Estimated Equity
83% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,816 /month
Positive
Cash Flow Estimate:
$2,272 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,677/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,447
$794,000
2025
$192,500
$601,500
$794,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,447
$794,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Credit Line (Revolving) / Heloc
$270,000
No
First
Mar 5, 2013
Apr 2028
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,263
$946,737
83%
17%
$1,619/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,130/mo
$1,619/mo
+$1,511/mo
3.3%
