$281,296
NAL Estimated Property Value106 Dumbeck Dr, Elgin, TX, 78621
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Electric Range, Stainless Steel Appliance(s)
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size10,193 sqft
Building Information
Year Built1985
Stories1
Garage Spaces2
Land Information
APNR59074
Lot Number24
SubdivisionS8010 - Terra Subdivision
Land UseResidential
Legal DescriptionTERRA SUBDIVISION, LOT 24, ACRES 0.2340
Census Tract950202
Assessed Land Value$130,879
Assessed Improvement Value$150,417
Assessment Year2025
About this property
Here's the one that you've been looking for? Quiet cul-de-sac street, well cared for one owner home and updated & ready for move-in! 3 bedrooms, 2 bathrooms and a 2-car garage LARGE front and backyard (.23 acre)! Easy access to Highway 290, quick trip to stores, food and the park! Granite counters & stainless steel appliances! Recent roof, HVAC, interior & exterior paint & carpet (bedrooms)! BUYER TO PURCHASE SURVEY.
Investor Tools
$281,296
Estimated Property Value
$223,301Estimated Mortgage Balance
$58,358Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,740 /month
Positive
Cash Flow Estimate:
$580 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$412/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,534
$281,296
2025
$130,879
$150,417
$281,296
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,534
$281,296
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
F & A Fcu
Conventional
$232,000
No
First
Mar 18, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$223,301
$57,995
20%
79%
$1,391/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,626/mo
$1,391/mo
+$235/mo
6.9%
