$797,400
NAL Estimated Property Value927 Banyan Tree Ln, Richardson, TX, 75081
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Gas Cooktop, Gas Oven, Microwave, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size3,681 sqft
Building Information
Year Built2022
Stories2
Roof Type105
Garage Spaces2
Land Information
APN422608800B0010000
Lot Number1
SubdivisionVillage At Abrams
Land UseResidential
Legal DescriptionVILLAGE AT ABRAMS BLK B LT 1 ACS 0.0845 INT202100108080 DD04072021 CO-DC 0992500B00100 3CR0992500B
Census Tract019040
Assessed Land Value$175,000
Assessed Improvement Value$622,400
Assessment Year2025
About this property
New construction targeted completion March, 2023. The Village at Abrams is a semi-custom home community in the heart of Richardson. Built by Serene Global, the community offers 4 different transitional style homes and lavish finish out packages.
Investor Tools
$797,400
Estimated Property Value
$0Estimated Mortgage Balance
$797,400Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,784 /month
Positive
Cash Flow Estimate:
$1,595 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,776/month
$80/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$17,321
$797,400
2025
$175,000
$622,400
$797,400
Yes (2022)
Tax History
Year
Tax Paid
Assessed Value
2024
$17,321
$797,400
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$797,400
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,010/mo
$80/mo
+$2,930/mo
4.5%
