NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$304,000

NAL Estimated Property Value

10731 Villager Road A, Dallas, TX, 75230

Off Market

2 Beds

2 Bath

1,071 Sq Ft

Condos / Townhouses

$210.08 / sqft

Built in 1969

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityCash Buyers

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Electric Cooktop, Electric Oven, Double Oven, Plumbed For Ice Maker, Vented Exhaust Fan, Washer

FlooringCeramic Tile, Wood

Exterior

Private Pool

Exterior FeaturesDog Run, Lighting

Lot Size11.31 acres

Building Information

Year Built1969

Stories1

Roof Type172

Land Information

APN00000414683510000

Subdivision5800 Royal Lane Condominiums

Land UseResidential

Legal Description5800 ROYAL LANE CONDOMINIUMS BLK A/5055-B/5055 & PT BLK C/5055 BLDG U UNIT 731-5 CE.48% 10731-A INT202200252159 DD09202022

Census Tract007605

Assessed Land Value$70,950

Assessed Improvement Value$168,320

Assessment Year2025

About this property

Premier location in the heart of Preston Hollow. Highly sought after 2 bedroom 2 bath DOWNSTAIRS unit. Monthly HOA fees cover all utilities, building and grounds maintenance. Wood floors, fresh paint and granite counter tops in the kitchen. Washer and dryer connections in the unit as well as a community laundry. Walking distance to dining and shopping. Easy access to major freeways and downtown.

Investor Tools

$304,000

Estimated Property Value

$0Estimated Mortgage Balance

$304,000Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,824 /month

Positive

Cash Flow Estimate:

$608 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$643/month

$494/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,193

$239,270

2025

$70,950

$168,320

$239,270

Tax History

Year

Tax Paid

Assessed Value

2024

$6,193

$239,270

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$304,000

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$494/mo

+$1,071/mo

6.2%

Learn About the Market: Opportunity in Dallas

Explore

Dallas

The largest metro area in Texas, Dallas–Fort Worth blends corporate muscle with suburban sprawl and long-run growth. Anchored by Fortune 500 headquarters, two major airports, and sprawling master-planned communities, the region stretches from Uptown Dallas high-rises to Fort Worth’s historic Stockyards.

DFW is where finance meets freight, tech meets transportation, and new subdivisions seem to rise as quickly as new logistics hubs. It’s a metro defined by scale — in jobs, rooftops, and opportunity.

Explore This Area