$268,000
NAL Estimated Property Value12420 Tulip Drive, Balch Springs, TX, 75180
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Electric Range
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size6,960 sqft
Building Information
Year Built1978
Stories1
Roof Type105
Garage Spaces1
Land Information
APN12066500010180000
Lot Number18
SubdivisionSkylark Rev
Land UseResidential
Legal DescriptionSKYLARK REV BLK A LOT 18 INT202200062571 DD03032022 CO-DC 0665000101800 4CB06650001
Census Tract017204
Assessed Land Value$60,000
Assessed Improvement Value$170,550
Assessment Year2025
About this property
3 Bedrooms 2 bath home with some updates. Galley kitchen with Eat At Bar. Large living room with woodburning fireplace
Investor Tools
$268,000
Estimated Property Value
$208,031Estimated Mortgage Balance
$59,969Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,608 /month
Positive
Cash Flow Estimate:
$536 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$375/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,164
$230,550
2025
$60,000
$170,550
$230,550
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,164
$230,550
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Origin Bank
Fha
$225,691
Yes
First
Mar 3, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$208,031
$59,969
22%
78%
$1,354/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,354/mo
+$618/mo
8.8%
