Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$325,000

122 Kelli Drive, Forney, TX, 75126

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths2,655 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$122.41 / sqft
Year BuiltBuilt in 2004

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms 3Bathrooms 3
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Gas Range, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile, Laminate

Exterior

Exterior FeaturesRain Gutters
Lot Size8,002 sqft

Building Information

Year Built2004
Stories2
Roof Type105
Garage Spaces2

Land Information

APN00.3343.0012.0024.00.02.02
Lot Number24
SubdivisionSkyline Estates Ph 2
Land UseResidential
Legal DescriptionSKYLINE ESTATES PH 2 BLOCK L LOT 24
Census Tract050208
Assessed Land Value$85,000
Assessed Improvement Value$290,812
Assessment Year2025

About this property

Wonderful home ready for move-in in Skyline Estates. Home features 4 bedrooms, 2 living areas, 2 dining areas, & a 3 car garage. Kitchen overlooks living area with gas cook-top & SS appliances. Spacious living room downstairs with gas log fireplace. Enjoy the master downstairs with garden tub, separate shower, dual vanities, & walk-in closet. Additional guest bedroom downstairs. Upstairs you'll find the 2nd living area with pool table & 2 guest bedrooms. Don't miss out on this lovely home with covered back patio. Both water heaters replaced in 2020 along with dishwasher, stove, & microwave. Upgraded roof with Hail & Wind protection replaced in past few years.

Investor Tools

Property Icon
$375,812
Estimated Property Value
$0Estimated Mortgage Balance
$61,155Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,255 /month
Positive
Cash Flow Estimate:
$752 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$690/month
$277/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,406
$375,812
2025
$85,000
$290,812
$375,812
No

Tax History

Year
Tax Paid
Assessed Value
2024
$6,406
$375,812

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Integrity Mortgage Corporation Of Texas
Conventional
$342,000
No
First
Feb 10, 2022
Mar 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$314,657
$61,155
16%
84%
$2,051/mo

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Forney

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

122 Kelli Drive | Property Details | No Agent List