$410,000
1005 Trailwood Dr, DeSoto, TX, 75115
Pending
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal
Exterior
Lot Size10,368 sqft
Building Information
Year Built2011
Stories1
Roof Type105
Garage Spaces2
Land Information
APN200332500F0170000
Lot Number17
SubdivisionElerson Ranch
Land UseResidential
Legal DescriptionELERSON RANCH PH 1 BLK F LT 17 INT202200014485 DD12282021 CO-DC 0332500F01700 4CS0332500F
Census Tract016633
Assessed Land Value$90,000
Assessed Improvement Value$395,060
Assessment Year2025
About this property
This uniquely customized home is a breath of fresh air from the moment you see it. New gorgeous rich flooring downstairs radiates elegance & natural lighting. Master suite features a large garden tub, oversized shower and a convenient in home workout room that adjoins the master bath. All four bedrooms are located on the first floor and the upstairs theatre room provides maximum seclusion for entertaining. Enjoy a spacious backyard full of potential to make it your own and located within minutes of shopping and delicious eats.. DON'T MISS THIS ONE !!
Investor Tools
$419,577Estimated Mortgage Balance
$65,483Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,910 /month
Positive
Cash Flow Estimate:
$970 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$986/month
$90/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,410
$485,060
2025
$90,000
$395,060
$485,060
No
Tax History
Year
Tax Paid
Assessed Value
2025
$9,410
$485,060
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Towne Mortgage Co
Fha
$396,682
Yes
First
Dec 28, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$419,577
$65,483
13%
87%
$2,730/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,650/mo
$2,820/mo
$-170/mo
6.6%
