$194,980
NAL Estimated Property Value12203 Knight Dr, Balch Springs, TX, 75180
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesElectric Range, Microwave
FlooringCeramic Tile
Exterior
Lot Size7,750 sqft
Building Information
Year Built1971
Stories1
Roof Type105
Garage Spaces1
Land Information
APN12013500060100000
Lot Number10
SubdivisionFreeway East Rev
Land UseResidential
Legal DescriptionFREEWAY EAST REV BLK F LT 10 60X120 INT200600381028 DD07012003 CO-DC 0135000601000 4CB01350006
Census Tract017204
Assessed Land Value$50,000
Assessed Improvement Value$144,980
Assessment Year2025
About this property
Excellent location easy access to HWY 635-, 80-, 20-, and 175-Minute drive to Town East Mall. close to shopping centers, restaurants and much more. New Roofing, fresh paint inside and out. large back yard with a covered patio Don't miss the opportunity to own this house SELLER IS MOTIVATED OPEN HOUSE !!! 06-7-2025 FROM 2PM TO 4PM !!!
Investor Tools
$194,980
Estimated Property Value
$174,417Estimated Mortgage Balance
$20,563Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,170 /month
Positive
Cash Flow Estimate:
$390 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$459/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,533
$194,980
2025
$50,000
$144,980
$194,980
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,533
$194,980
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$176,739
Yes
First
Aug 8, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$174,417
$20,563
10%
89%
$1,060/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,060/mo
+$912/mo
12.1%
