$369,000
NAL Estimated Property Value10910 Brockbank Dr, Dallas, TX, 75229
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Oven
Exterior
Lot Size7,529 sqft
Building Information
Year Built1958
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000608521000000
Lot Number9
SubdivisionRoyalhaven Replat
Land UseResidential
Legal DescriptionROYALHAVEN REPLAT BLK 5/6600 LT 9 INT200900158247 DD05272009 CO-DC 6600 005 00900 1006600 005
Census Tract009611
Assessed Land Value$200,000
Assessed Improvement Value$142,790
Assessment Year2025
About this property
Freshly renovated home with new floors, new paint, new doors, new fans, and fresh paint throughout. Large backyard with mature trees. Rental requirements are 3x rent as net monthly income, no evictions or violent crimes on your background report, and 90% or higher on-time payments on your credit report. Taking applications through Zillow Pets considered, depending on breed, for an additional $25 per month per pet. No smoking. Tenant responsible for yard upkeep and all utilities.
Investor Tools
$369,000
Estimated Property Value
$1,905,475Estimated Mortgage Balance
$369,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,214 /month
Positive
Cash Flow Estimate:
$738 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$695/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,496
$342,790
2025
$200,000
$142,790
$342,790
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,496
$342,790
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rcn Capital Llc
Commercial
$2,119,125
No
First
Feb 20, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,905,475
N/A
0%
516%
$12,706/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$12,706/mo
$-10,734/mo
6.4%
