$691,000
NAL Estimated Property Value10909 Marchant Cir, Dallas, TX, 75218
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDryer, Electric Range, Refrigerator, Washer
Exterior
Lot Size10,663 sqft
Building Information
Year Built1958
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000380425000000
Lot Number11
SubdivisionLochwood Rev
Land UseResidential
Legal DescriptionLOCHWOOD REV BLK 6/5364 LOT 11 INT20230030352 DD02142023 CO-DC 5364 006 01100 3DA5364 006
Census Tract012802
Assessed Land Value$170,000
Assessed Improvement Value$248,420
Assessment Year2025
About this property
Just updated, all fresh paint, including 2 car garage. Plenty of extra parking. Each side of this remodeled duplex has 2 bedrooms, 1 full bath. Great kitchens with appliances included. Washer and dryer and refrigerator are included with the sale. A hard to find investment opportunity, don't miss out!
Investor Tools
$691,000
Estimated Property Value
$434,304Estimated Mortgage Balance
$256,696Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,146 /month
Positive
Cash Flow Estimate:
$1,382 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,160/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,462
$418,420
2025
$170,000
$248,420
$418,420
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,462
$418,420
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Legend Lending Corp
Fha
$461,977
Yes
First
Feb 14, 2023
Mar 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$434,304
$256,696
37%
63%
$2,770/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$2,770/mo
$-60/mo
4.7%
