$606,000
NAL Estimated Property Value10131 Richard Cir, Forney, TX, 75126
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Water Heater, Microwave, Refrigerator, Tankless Water Heater
Exterior
Exterior FeaturesRain Gutters, Lighting, Outdoor Grill, RV Hookup, Storage, Other
Lot Size1.03 acres
Building Information
Year Built2006
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00.1491.0000.0073.00.02.00
Lot Number1,73
SubdivisionHigh Meadows Addition
Land UseResidential
Legal DescriptionHIGH MEADOWS ADDITION, LOT 73; #1, & HOUSE #1, & HOUSE
Census Tract050213
Assessed Land Value$100,000
Assessed Improvement Value$448,129
Assessment Year2025
Investor Tools
$606,000
Estimated Property Value
$212,207Estimated Mortgage Balance
$393,793Estimated Equity
61% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,899 /month
Positive
Cash Flow Estimate:
$1,300 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$833/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,960
$548,129
2025
$100,000
$448,129
$548,129
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,960
$548,129
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nationstar Mortgage Llc
Va
$236,000
Yes
First
Apr 26, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$212,207
$335,922
61%
35%
$1,415/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$1,415/mo
+$1,925/mo
6.6%
