$729,000
NAL Estimated Property Value10618 Royal Club Ln, Dallas, TX, 75229
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Gas Cooktop, Gas Water Heater, Microwave, Refrigerator
FlooringCeramic Tile, Simulated Wood, Tile
Exterior
Lot Size11,887 sqft
Building Information
Year Built1961
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000589753000000
Lot Number16
SubdivisionSparkman Club
Land UseResidential
Legal DescriptionSPARKMAN CLUB ESTATES 3 BLK G/6433 LT 16 DUCHESS TRAIL & ROYAL CLUB LANE INT202400127723 DD06242024 CO-DC 6433 00G 01600
Census Tract009702
Assessed Land Value$380,000
Assessed Improvement Value$253,920
Assessment Year2025
About this property
Awesome home on a large corner lot in Sparkman Club Estates ready for new owner! Freshly painted and nicely updated one story featuring 4 bedrooms, 2 full baths and 2 half baths and a large lot with pool. Eat in kitchen has custom white cabinets, quartz counter tops and ss appliances, open floor plan with beautiful updated fireplace perfect for entertaining. Large primary bath has duel sinks, frame less shower and large walk in closet. Backyard has a large covered patio and plenty of yard for play and a perimeter removable pool fence.
Investor Tools
$729,000
Estimated Property Value
$590,292Estimated Mortgage Balance
$138,708Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,649 /month
Positive
Cash Flow Estimate:
$1,550 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,218/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,970
$633,920
2025
$380,000
$253,920
$633,920
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,970
$633,920
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Northpointe Bank
Conventional
$592,000
No
First
Mar 23, 2026
Apr 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$590,292
$138,708
19%
81%
$3,550/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$3,550/mo
$-978/mo
4.2%
