$201,000
NAL Estimated Property Value103 Wilson St, Seagoville, TX, 75159
$261,300 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerVacant Homes
Highlights
Interior
AppliancesElectric Oven, Electric Range
Exterior
Exterior FeaturesStorage
Lot Size8,665 sqft
Building Information
Year Built1950
Stories1
Roof Type105
Garage Spaces2
Land Information
APN50002500000010400
Lot NumberA
SubdivisionBallard
Land UseResidential
Legal DescriptionBALLARD LT A 4 CO-DALLAS 0025000000104 35000250000
Census Tract017006
Assessed Land Value$60,000
Assessed Improvement Value$132,450
Assessment Year2025
About this property
Super cute home on a great large corner lot with large fenced yard located in Seagoville, 18 miles from downtown Dallas! The house is 3 bedroom, 1 bath, a little over 1000 SF with wood floors, ceiling fans in the bedrooms, and covered carport for parking. This is a great investment opportunity or for anyone who wants to downsize. Convenient to Seagoville and the Metroplex, this is a great neighborhood, location, and price. Motivated Sellers, selling as is.
Investor Tools
$201,000
Estimated Property Value
$184,578Estimated Mortgage Balance
$16,422Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$261,300
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,206 /month
Positive
Cash Flow Estimate:
$402 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$303/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,631
$192,450
2025
$60,000
$132,450
$192,450
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,631
$192,450
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$194,000
No
First
Sep 21, 2023
Oct 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$184,578
$16,422
8%
92%
$1,164/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,164/mo
+$808/mo
11.8%
