$1,604,000
NAL Estimated Property Value1203 Blythe Ln, Southlake, TX, 76092
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Electric Cooktop
Exterior
Lot Size41,142 sqft
Building Information
Year Built1980
Stories1
Garage Spaces2
Land Information
APN18040--10
Lot Number10
SubdivisionHighland Estates
Land UseResidential
Legal DescriptionHIGHLAND ESTATES LOT 10
Census Tract113956
Assessed Land Value$508,350
Assessed Improvement Value$555,953
Assessment Year2025
About this property
GREAT opportunity in a awesome neighborhood in South Lake. Schedule an appointment to see today.
Investor Tools
$1,604,000
Estimated Property Value
$484,799Estimated Mortgage Balance
$1,119,201Estimated Equity
68% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,624 /month
Positive
Cash Flow Estimate:
$3,208 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,580/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,939
$1,064,303
2025
$508,350
$555,953
$1,064,303
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,939
$1,064,303
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Inwood National Bank
Conventional
$536,000
No
First
May 3, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$484,799
$1,065,201
68%
30%
$3,214/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,130/mo
$3,214/mo
$-84/mo
2.3%
