$174,020
NAL Estimated Property Value10350 Brockton Dr, Dallas, TX, 75217
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Range, Electric Water Heater
FlooringCombination, Ceramic Tile
Exterior
Lot Size2,960 sqft
Building Information
Year Built1983
Stories1
Roof Type105
Garage Spaces2
Land Information
APN0067230F000130000
Lot Number13
SubdivisionNantucket Village
Land UseResidential
Legal DescriptionNANTUCKET VILLAGE BLK F/6723 LOT 13 INT202300145616 DD07202023 CO-DC 6723 F00 01300 4DA6723 F00
Census Tract011902
Assessed Land Value$50,000
Assessed Improvement Value$124,020
Assessment Year2025
About this property
Motivated Seller!! Cozy house to start a family.
Investor Tools
$174,020
Estimated Property Value
$166,720Estimated Mortgage Balance
$7,300Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,113 /month
Positive
Cash Flow Estimate:
$371 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$397/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,889
$174,020
2025
$50,000
$124,020
$174,020
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,889
$174,020
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$175,824
Yes
First
Jul 20, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,720
$7,300
4%
96%
$1,055/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$1,055/mo
+$510/mo
10.8%
