$305,750
NAL Estimated Property Value10726 Rockingham St, Dallas, TX, 75217
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
FlooringLaminate
Exterior
Lot Size8,999 sqft
Building Information
Year Built2023
Stories1
Roof Type105
Land Information
APN00000628237000000
Lot Number6&E,7
SubdivisionCarver
Land UseResidential
Legal DescriptionCARVER BLK D/6728 W 40' LT 6&E 20' LT 7 ACS 0.2066 INT202300227085 DD11032023 CO-DC 6728 00D 00600 3006728 00D
Census Tract011902
Assessed Land Value$65,000
Assessed Improvement Value$240,750
Assessment Year2025
About this property
BEAUTIFUL NEW CONSTRUCTION LOCATED ONLY 15 MINUTES AWAY FROM DOWN TOWN DALLAS. CLOSE TO SHOPPING CENTERS AND RESTAURANTS. This stunning open concept house has unique features, quartz countertops, laminate flooring, modern lighting fixtures, spacious rooms, gorgeous kitchen, and a big yard! Perfect for a cookout with the family. COME SEE IT TODAY!!!! IT WILL NOT LAST TOO LONG. SELLER IS VERY MOTIVATED, HE WILL BE OFFERING A $5,000 CONCESSION TO BUYER IF AN OFFER IS RECEIVED BEFORE 10-05-2023
Investor Tools
$305,750
Estimated Property Value
$304,064Estimated Mortgage Balance
$1,686Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,890 /month
Positive
Cash Flow Estimate:
$630 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$685/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,695
$305,750
2025
$65,000
$240,750
$305,750
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,695
$305,750
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Das Acquisition
Fha
$294,566
Yes
First
Nov 3, 2023
Nov 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$304,064
$1,686
0%
99%
$1,907/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,907/mo
+$665/mo
10.1%
