$911,000
NAL Estimated Property Value1412 Whispering Dell Ct, Southlake, TX, 76092
$1,100,382 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Water Heater, Refrigerator
FlooringCarpet, Ceramic Tile, Combination, Laminate, Pavers
Exterior
Exterior FeaturesBalcony, Storage
Lot Size1.68 acres
Building Information
Year Built1982
Stories2
Land Information
APN46503-1-28
Lot Number28
SubdivisionWhispering Dell Estates Addn
Land UseResidential
Legal DescriptionWHISPERING DELL ESTATES ADDN BLOCK 1 LOT 28
Census Tract113956
Assessed Land Value$398,000
Assessed Improvement Value$2,000
Assessment Year2025
About this property
Property is being sold AS-IS. Seller will not make any repairs. Great opportunity to own 1.6 acres in one of the top school districts in Texas, Southlake Carroll ISD! This property is perfect for your next project; come with your creativity and big plans for remodeling and transforming! Prime location just minutes from Southlake Town Square, Grapevine Lake, and DFW Airport. Come see this property today!
Investor Tools
$911,000
Estimated Property Value
$3,178,422Estimated Mortgage Balance
$911,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$1,100,381
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,466 /month
Positive
Cash Flow Estimate:
$1,822 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,338/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,503
$400,000
2025
$398,000
$2,000
$400,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,503
$400,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Great Plains National Bank
Building Or Construction Loan
$1,612,800
No
First
Jul 14, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$3,178,422
N/A
0%
349%
$19,340/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,530/mo
$19,340/mo
$-16,810/mo
3.3%
