$314,140
NAL Estimated Property Value10763 Villager Road D, Dallas, TX, 75230
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Disposal, Double Oven, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size11.31 acres
Building Information
Year Built1969
Stories1
Roof Type172
Land Information
APN00000414684110000
Subdivision5800 Royal Lane Condos
Land UseResidential
Legal Description5800 ROYAL LANE CONDOS BLK A/5505,B/5505 & PT C/5505 BLDG ZZ UNIT 763-8 CE.44% 10763-D INT202400254886 DD12162024 CO-DC 5505
Census Tract007605
Assessed Land Value$65,040
Assessed Improvement Value$249,100
Assessment Year2025
About this property
Location, location, location. Charming unit in popular 5800 Royal Lane. Updated kitchen includes induction range, refrigerator, washer-dryer and microwave. Double hung and double pane windows provide views of a courtyard and beautiful red maple from the north side and pool views from the south side. Great closet space, Pergo flooring, covered parking and walk ability to restaurants, shops and grocery stores.
Investor Tools
$314,140
Estimated Property Value
$0Estimated Mortgage Balance
$314,140Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,885 /month
Positive
Cash Flow Estimate:
$628 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$445/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,770
$314,140
2025
$65,040
$249,100
$314,140
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,770
$314,140
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$314,140
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$450/mo
+$1,115/mo
6.0%
