$521,000
NAL Estimated Property Value10677 Le Mans Drive, Dallas, TX, 75238
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size8,924 sqft
Building Information
Year Built1960
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000671248000000
Lot Number13
SubdivisionKelman Heights
Land UseResidential
Legal DescriptionKELMAN HEIGHTS BLK 3/7081 LT 13 INT202100329194 DD10292021 CO-DC 7081 003 01300 3007081 003
Census Tract013005
Assessed Land Value$350,000
Assessed Improvement Value$150,000
Assessment Year2025
About this property
This home just feels like HOME! Meticulously maintained and cared for, this home has under gone many updates over the years. From a complete remodeling of the kitchen to replacement of all the windows, this home is ready for just it's 3rd owner to come in and make whatever upgrades they'd like, if any. The backyard is lushly landscaped and features an impressive canopy of trees. Other upgrades over the years include new electric panel and roof in 2020. Don't miss this opportunity to make this HOME yours!
Investor Tools
$521,000
Estimated Property Value
$288,567Estimated Mortgage Balance
$232,433Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,126 /month
Positive
Cash Flow Estimate:
$1,042 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$751/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,401
$500,000
2025
$350,000
$150,000
$500,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,401
$500,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$316,000
No
First
Oct 29, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$288,567
$232,433
44%
55%
$1,895/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,895/mo
+$77/mo
4.5%
