$354,000
NAL Estimated Property Value12828 Bruce Drive, Balch Springs, TX, 75180
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size3,680 sqft
Building Information
Year Built2010
Stories1
Roof Type105
Garage Spaces2
Land Information
APN120132000F0170000
Lot Number17
SubdivisionFossil Ridge
Land UseResidential
Legal DescriptionFOSSIL RIDGE BLK F LT 17 INT201900076059 DD03252019 CO-DC 0132000F01700 1CB0132000F
Census Tract017203
Assessed Land Value$55,000
Assessed Improvement Value$241,330
Assessment Year2025
About this property
HOME SWEET HOME! MOVE IN READY one story home that offers 4 bedrooms, 2 full baths and a beautiful backyard for entertaining. The backyard features a very large covered patio and a NEW cedar fence that surrounds a huge yard that is perfect for kids to play or to relax on a day off. This home offers a OPEN CONCEPT. The large kitchen has a large center island that opens up to the family room that features laminate wood floors and a cast stone fireplace. NEST thermostat has been installed in the home along with BRAND NEW CARPET throughout. This is a MUST SEE!
Investor Tools
$354,000
Estimated Property Value
$189,283Estimated Mortgage Balance
$164,717Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,124 /month
Positive
Cash Flow Estimate:
$708 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$765/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,408
$296,330
2025
$55,000
$241,330
$296,330
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,408
$296,330
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Town Square Mortgage & Investments Inc
Unknown
$220,924
No
First
Mar 25, 2019
Apr 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,283
$164,717
46%
53%
$1,325/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,325/mo
+$1,247/mo
8.7%
