$508,000
NAL Estimated Property Value10028 Wild Rose Cir, Forney, TX, 75126
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Convection Oven
FlooringCarpet, Ceramic Tile, Laminate, Wood
Exterior
Exterior FeaturesDog Run, Lighting, Storage
Lot Size1.42 acres
Building Information
Year Built1998
Stories1
Roof Type105
Garage Spaces4
Land Information
APN99.0286.0000.0185.10.02.00
SubdivisionJuan Lopez
Land UseResidential
Legal DescriptionJUAN LOPEZ, TRACT 185.10; 1.42 ACRES
Census Tract050210
Assessed Land Value$167,500
Assessed Improvement Value$297,500
Assessment Year2025
About this property
Corner lot with large porch front and back for several chairs for evenings on the porch. Sits on 1.4 acres. A large foyer leads into the formal dining room. Huge living room overlooking the spacious kitchen with an island, breakfast bar, tons of cabinets, and counter space. Sit at the breakfast table and overlook the vast backyard or sit out on the covered porch out back as well. A master- suite just as large as the living must see all this home has to offer! Has an additional Shop-Two car garage 22x26 at the back of the property.
Investor Tools
$508,000
Estimated Property Value
$421,750Estimated Mortgage Balance
$86,250Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,048 /month
Positive
Cash Flow Estimate:
$1,016 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$831/month
$330/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,438
$465,000
2025
$167,500
$297,500
$465,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,438
$465,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security National Mortgage Co
Conventional
$455,050
No
First
Jun 30, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$421,750
$86,250
16%
83%
$2,729/mo
