NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$313,000

NAL Estimated Property Value

10903 Gable Circle, Dallas, TX, 75229

Off Market

3 Beds

2 Bath

1,302 Sq Ft

Single Family Residence

$165.12 / sqft

Built in 1983

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesElectric Cooktop, Electric Oven, Microwave, Refrigerator

FlooringLaminate, Wood

Exterior

Lot Size2,055 sqft

Building Information

Year Built1983

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00659900030020000

SubdivisionThe Gables At Royal Lane

Land UseResidential

Legal DescriptionTHE GABLES AT ROYAL LANE BLK 3/6599 LOT 2 INT202000062799 DD03032020 CO-DC 6599 003 00200 2DA6599 003

Census Tract009611

Assessment Year2025

About this property

Charming little starter home for first time homebuyers in highly sought after area. Victorian style cottage tucked away in a cute community of zero lot line homes. This home offers 2 master bedrooms with terrific walk-in closets. Third bedroom makes a great study if desired. Home is very bright with large windows and vaulted ceilings. There is a large patio in the back and adorably decorated making it a nice area to lounge and grill. There is also a second private patio off downstairs master suite. This home won't last long!!! MORE PHOTOS to come! Wednesday

Investor Tools

$313,000

Estimated Property Value

$242,875Estimated Mortgage Balance

$70,125Estimated Equity

22% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,878 /month

Positive

Cash Flow Estimate:

$626 /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

$661/month

$65/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,370

$285,000

2025

N/A

$285,000

Tax History

Year

Tax Paid

Assessed Value

2024

$6,370

$285,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

$223,014

Yes

First

Mar 3, 2020

Apr 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$242,875

$70,125

22%

78%

$1,641/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,706/mo

+$266/mo

7.6%

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