$293,950
NAL Estimated Property Value10539 Newcombe Dr, Dallas, TX, 75228
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Water Heater, Gas Range, Microwave
Exterior
Lot Size7,210 sqft
Building Information
Year Built1951
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00000389347000000
Lot Number8
SubdivisionLoveland
Land UseResidential
Legal DescriptionLOVELAND BLK 1/5374 LT 8 INT202300116317 DD06132023 CO-DC 374 001 00800 300 374 001
Census Tract012702
Assessed Land Value$60,000
Assessed Improvement Value$233,950
Assessment Year2025
About this property
Completely renovated and move in ready. Renovations include updated plumbing and electrical. New sheet rock texture and paint. All new plumbing and lighting fixtures. New kitchen cabinets, stainless steel appliances (gas range) and quartz countertops. New bathrooms include vanities and tile updates. Huge fenced back yard. Updated windows and doors and a small detached garage.
Investor Tools
$293,950
Estimated Property Value
$260,790Estimated Mortgage Balance
$33,160Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,764 /month
Positive
Cash Flow Estimate:
$588 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$670/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,570
$293,950
2025
$60,000
$233,950
$293,950
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,570
$293,950
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$275,500
No
First
Jun 13, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$260,790
$33,160
11%
89%
$1,652/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,652/mo
+$320/mo
8.1%
