2view

Owner Contacts

$525,000

NAL Estimated Property Value

206 Derby Ln, Hickory Creek, TX, 75065

Off Market

3 Beds

3 Bath

2,729 Sq Ft

$195.68 / sqft

Built in 2015

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2.5

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Vented Exhaust Fan

FlooringCarpet, Ceramic Tile, Laminate

Exterior

Exterior FeaturesRain Gutters, Storage

Lot Size6,900 sqft

Building Information

Year Built2015

Stories1

Roof Type105

Garage Spaces2

Land Information

APNR564977

Lot Number12

SubdivisionSteeplechase North Addition Phase 1

Land UseResidential

Legal DescriptionSTEEPLECHASE NORTH ADDITION PHASE 1 BLK E LOT 12

Census Tract021410

Assessed Land Value$103,500

Assessed Improvement Value$418,586

Assessment Year2025

About this property

Offering 2.1 Buydown! EQUALS Aprox $12,152 for Buyers! New Roof, Gutters & Solar Roof Exhaust Fans - That's WOW! Stunning 3 Bedroom 2.5 Bath Home with Multiple Entertaining & Flex Spaces! Greeted Stone Accent Elevation, Appealing Curb Appeal, Laminate Wood Flooring Throughout, Study w French Doors Off Entry, Dining Room, Flex Space ideal for Gameroom, Media Room, Exercise Room, Kids Play...Endless Use of Space. Open Concept Floorplan Offering Family Room w Corner Fireplace & Spacious Kitchen w Ample Granite Counter Space, Knotty Alder Dark Walnut Cabinets, Breakfast Bar, Island, Gas Cooktop, BI Oven & Microwave & Walkin Pantry. Secluded Owners Retreat w Ensuite Bath...Dual Sinks, Garden Tub, Oversized Walkin Shower & Walkin Closet. Step Outside to the Covered Back Porch w Ceiling Fan...Pleasant Ambiance for an Evening Libation or Morning Coffee...And Adorable Storage Shed Perfect for all Your Gardening Tools. Energy Efficient Like New Home in Lake Dallas ISD!

Investor Tools

$525,000

Estimated Property Value

$96,872Estimated Mortgage Balance

$428,128Estimated Equity

81% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,204 /month

Positive

Cash Flow Estimate:

$1,068 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$956/month

$650/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,851

$522,086

2025

$103,500

$418,586

$522,086

Tax History

Year

Tax Paid

Assessed Value

2024

$8,851

$522,086

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Jpmorgan Chase Bank Na

Conventional

$100,000

First

Aug 20, 2024

Sep 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$96,872

$428,128

81%

18%

$600/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,090/mo

$1,250/mo

+$840/mo

4.8%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area