$201,170
NAL Estimated Property Value10650 Steppington Drive 234, Dallas, TX, 75230
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesTrash Compactor, Electric Range, Microwave, Plumbed For Ice Maker
FlooringLaminate
Exterior
Lot Size4.78 acres
Building Information
Year Built1979
Stories1
Roof Type105
Land Information
APN00000706481360000
SubdivisionOne Steppington Place Condos
Land UseResidential
Legal DescriptionONE STEPPINGTON PLACE CONDOS BLK 11/7288 BLDG J UNIT 234 CE 1.15% INT202200101891 DD04082022 CO-DC 7288 011 000 1007288 011
Census Tract013107
Assessed Land Value$71,900
Assessed Improvement Value$129,270
Assessment Year2025
About this property
Two Bedroom two bath condo in move-in condition. 2 Covered parking spaces. Pool on property. Nice back porch with fence.
Investor Tools
$201,170
Estimated Property Value
$120,856Estimated Mortgage Balance
$80,314Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,207 /month
Positive
Cash Flow Estimate:
$402 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$459/month
$283/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,496
$201,170
2025
$71,900
$129,270
$201,170
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,496
$201,170
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fm Home Loans Llc
Conventional
$130,875
No
First
Apr 8, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$120,856
$80,314
39%
60%
$785/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$1,068/mo
+$497/mo
9.3%
