$274,000
NAL Estimated Property Value1115 Wayne Avenue, Duncanville, TX, 75137
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker, Vented Exhaust Fan, Electric Water Heater
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Lot Size5,600 sqft
Building Information
Year Built1999
Stories1
Roof Type105
Garage Spaces1
Land Information
APN220955600C0040000
SubdivisionHollywood Park Sec
Land UseResidential
Legal DescriptionHOLLYWOOD PARK SEC 3 BLK C LT 4 INT202300138070 DD07112023 CO-DC 0955600C00400 4CV0955600C
Census Tract016637
Assessment Year2025
About this property
Nice 3 bed , 2 bath, 2 car garage on a quite street in Hollywood Park. Nice open floor plan with 2 living and 2 dining. Some fresh paint in home just waiting for its new owners. Close to restaurants, shopping, hospitals, major freeways and entertainment. Come see this one today. Tenant is in place and lease ends 8-31-2021. Please do not lock door to garage.
Investor Tools
$274,000
Estimated Property Value
$429,173,618Estimated Mortgage Balance
$274,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,644 /month
Positive
Cash Flow Estimate:
$548 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$621/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,085
$270,000
2025
N/A
N/A
$270,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,085
$270,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Morgan Stanley Mortgage Capital Holdings
Commercial
$452,610,000
No
First
Jul 11, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$429,173,618
N/A
0%
156633%
$2,713,626/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,190/mo
$2,713,626/mo
$-2,711,436/mo
9.6%
