$575,025
NAL Estimated Property Value10110 Dorsett Drive, Talty, TX, 75126
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size1.09 acres
Building Information
Year Built2009
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00.2201.0005.0003.00.02.08
Lot Number3
SubdivisionLayden Farms Addition Ph 1a
Land UseResidential
Legal DescriptionLAYDEN FARMS ADDITION PH 1A, BLOCK E, LOT 3
Census Tract050212
Assessed Land Value$175,000
Assessed Improvement Value$400,025
Assessment Year2025
About this property
Beautiful custom home on over 1 acre! This beautiful home features stone elevations, large covered patio, large covered porch, TWO master suites, 1 story, large stone fireplace with hand-scraped hardwoods, granite counter tops with a large breakfast par, 3 full baths. Buyer to verify all information. Forney ISD. Please see private remarks before submitting!
Investor Tools
$575,025
Estimated Property Value
$315,764Estimated Mortgage Balance
$259,261Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,450 /month
Positive
Cash Flow Estimate:
$1,150 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$982/month
$240/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,908
$575,025
2025
$175,000
$400,025
$575,025
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,908
$575,025
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Conventional
$347,100
No
First
Aug 23, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$315,764
$259,261
45%
55%
$2,082/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,560/mo
$2,322/mo
+$238/mo
5.3%
