2view

Owner Contacts

$220,000

NAL Estimated Property Value

10739 Villager Road A, Dallas, TX, 75230

Off Market

1 Beds

1 Bath

734 Sq Ft

$265.67 / sqft

Built in 1969

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Electric Range, Microwave, Refrigerator, Washer

FlooringLaminate

Exterior

Private Pool

Exterior FeaturesRain Gutters

Lot Size11.31 acres

Building Information

Year Built1969

Stories1

Roof Type172

Land Information

APN00000414683650000

Subdivision5800 Royal Lane Condos

Land UseResidential

Legal Description5800 ROYAL LANE CONDOS BLK A/5505,B/5505 & PT C/5505 BLDG V UNIT 739-5 CE .33% 10739-A INT202100184921 DD06172021 CO-DC 5505

Census Tract007605

Assessed Land Value$48,780

Assessed Improvement Value$165,070

Assessment Year2025

About this property

Location Plus at 5800 Royal Lane in the heart of Preston Royal. Furnished condo located on the 1st floor is light and bright. Totally remodeled with laminate flooring, custom cabinets, granite countertops in kitchen and bath with linen closet. Pull out drawers in the kitchen pantry, stainless appliances, refrigerator, washer and dryer remain. Custom cabinets on wall in dining area provide for extra storage. Utility closet with washer and dryer. Bedroom with walk-in closet. Linen closet in hall. No carpet. HOA covers all utilities (Electric, Water, Trash), Spectrum Cable, HVAC system. On site management and maintenance staff. Close to upscale restaurants, grocery stores, shopping and the Dallas North Tollway.

Investor Tools

$220,000

Estimated Property Value

$132,536Estimated Mortgage Balance

$87,464Estimated Equity

39% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,320 /month

Positive

Cash Flow Estimate:

$440 /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

$427/month

$381/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,022

$213,850

2025

$48,780

$165,070

$213,850

Tax History

Year

Tax Paid

Assessed Value

2024

$4,022

$213,850

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Cardinal Financial Company Lp

$146,250

Yes

First

Jun 17, 2021

Jul 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$132,536

$87,464

39%

60%

$877/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,326/mo

$1,258/mo

+$68/mo

7.2%

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