$158,000
NAL Estimated Property Value11929 Quail Drive, Balch Springs, TX, 75180
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Cooktop, Electric Range
FlooringCarpet, Wood
Exterior
Lot Size10,000 sqft
Building Information
Year Built1954
Stories1
Roof Type105
Land Information
APN65080369510330000
SubdivisionJoseph Langley Survey Abstract #803
Land UseResidential
Legal DescriptionJOSEPH LANGLEY ABST 803 PG 695 TR 33 50X203 S-3 INT202300054399 DD05202023 CO-DC 0803695103300 1CB08036951
Census Tract017201
Assessed Land Value$70,000
Assessed Improvement Value$70,620
Assessment Year2025
About this property
This Home is an excellent starter home or investment property located in the center of new construction. This 1008 Square foot family home has three bedrooms and two bathrooms. Make us an offer! The seller is ready to sell.
Investor Tools
$158,000
Estimated Property Value
$123,617Estimated Mortgage Balance
$34,383Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$948 /month
Positive
Cash Flow Estimate:
$316 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$326/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,125
$140,620
2025
$70,000
$70,620
$140,620
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,125
$140,620
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Southern Hills Property Group Llc
Purchase Money Mortgage
$131,265
No
First
Mar 20, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$123,617
$34,383
21%
78%
$787/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$787/mo
+$1,185/mo
15.0%
