$2,300
2003 Statler Drive, Carrollton, TX, 75007
Pending
Lease
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Microwave
Exterior
Lot Size9,230 sqft
Building Information
Year Built1973
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR53867
Lot Number2
SubdivisionRollingwood Est 4
Land UseResidential
Legal DescriptionROLLINGWOOD EST 4 BLK W LOT 2
Census Tract021615
Assessed Land Value$85,238
Assessed Improvement Value$224,209
Assessment Year2025
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$176/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$722
$277,007
2025
$85,238
$224,209
$309,447
No
Tax History
Year
Tax Paid
Assessed Value
2024
$722
$277,007
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Acc Mortgage Inc
Conventional
$220,000
No
First
Mar 25, 2026
Apr 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$219,365
$57,642
20%
79%
$1,320/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,090/mo
$1,320/mo
+$770/mo
9.1%
