$250,510
NAL Estimated Property Value123 Windwood Dr, DeSoto, TX, 75115
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesGas Cooktop, Gas Oven, Gas Range, Microwave
FlooringCarpet, Linoleum
Exterior
Exterior FeaturesRain Gutters, Private Yard
Lot Size9,484 sqft
Building Information
Year Built1967
Stories1
Roof Type105
Garage Spaces2
Land Information
APN20016500010050000
SubdivisionCedar Park 1st
Land UseResidential
Legal DescriptionCEDAR PARK 1ST INST BLK 1 LT 5 INT202200145200 DD05052022 CO-DC 0165000100500 4CS01650001
Census Tract016632
Assessment Year2025
About this property
Property had multiple strong offers within hours of being listed Coming Soon. New HVAC, New Hot Water Heater. No known issues with foundation, roof, plumbing, electrical. Same owners the last 50 years, extremely meticulous. Home in great condition, just needs cosmetic updates.
Investor Tools
$250,510
Estimated Property Value
$213,402Estimated Mortgage Balance
$37,108Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,503 /month
Positive
Cash Flow Estimate:
$501 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$544/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,279
$250,510
2025
N/A
N/A
$250,510
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,279
$250,510
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bay Equity Llc
Conventional
$221,000
No
First
Jun 5, 2024
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$213,402
$37,108
14%
85%
$1,326/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,030/mo
$1,326/mo
+$704/mo
9.7%
