$189,630
NAL Estimated Property Value10515 Shayna Ct, Dallas, TX, 75217
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerVacant HomesMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater
FlooringCarpet, Laminate, Tile
Exterior
Lot Size3,780 sqft
Building Information
Year Built1985
Stories1
Roof Type105
Garage Spaces1
Land Information
APN0067220C000160000
Lot Number16
SubdivisionCarver
Land UseResidential
Legal DescriptionCARVER ESTS BLK C/6722 LT 16 INT202400007541 DD01112024 CO-DC 6722 C00 01600 4DA6722 C00
Census Tract011902
Assessed Land Value$40,000
Assessed Improvement Value$149,630
Assessment Year2025
About this property
Lovely single-story home situated on a cul-de-sac lot with trees. Recently and tastefully updated home with freshly painted walls and recently replaced carpet and gorgeous kitchen and baths. Designer granite countertops electric appliances and spacious breakfast area. Two gorgeous baths with stone counters beautiful tile baths. Easy and private rear entry garage. Ideally located near schools, shops and easy access to the highway. Enjoy a backyard with deck and fence yard.
Investor Tools
$189,630
Estimated Property Value
$143,669Estimated Mortgage Balance
$45,961Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,138 /month
Positive
Cash Flow Estimate:
$379 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$432/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,238
$189,630
2025
$40,000
$149,630
$189,630
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,238
$189,630
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Va
$150,000
Yes
First
Jan 11, 2024
Feb 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$143,669
$45,961
24%
76%
$900/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$900/mo
+$665/mo
9.9%
