$241,030
NAL Estimated Property Value12260 Rim Rock Road, Dallas, TX, 75253
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size9,840 sqft
Building Information
Year Built2004
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00883300060140000
Lot Number14
SubdivisionAmanda
Land UseResidential
Legal DescriptionAMANDA ESTATES BLK 6/8833 LT 14 INT202100040067 DD02052021 CO-DC 8833 006 01400 4DA8833 006
Census Tract017101
Assessed Land Value$40,000
Assessed Improvement Value$201,030
Assessment Year2025
About this property
Beautiful 3 bed, 2 bath home that has been updated with gorgeous finishes thru out the home. The spacious living room features a wood-burning fireplace with wood flooring. The kitchen comes with new granite countertops, stainless steel appliances, and new fixtures thru-out the home. Masterbath has been updated completely with new tile walls, granite countertops, new tile flooring, custom vanity cabinets, and lighting.
Investor Tools
$241,030
Estimated Property Value
$175,520Estimated Mortgage Balance
$65,510Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,446 /month
Positive
Cash Flow Estimate:
$482 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$422/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,855
$241,030
2025
$40,000
$201,030
$241,030
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,855
$241,030
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Fha
$195,199
Yes
First
Feb 5, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$175,520
$65,510
27%
73%
$1,171/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,171/mo
+$801/mo
9.8%
