$183,770
NAL Estimated Property Value2106 Village Way, Dallas, TX, 75216
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Range, Microwave
FlooringWood, Vinyl
Exterior
Lot Size6,538 sqft
Building Information
Year Built1949
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00000504445000000
Lot Number46
SubdivisionDeerpath Village 2
Land UseResidential
Legal DescriptionDEERPATH VILLAGE 2 BLK C/6077 LT 46 INT202000276149 DD10072020 CO-DC 6077 00C 04600 2006077 00C
Census Tract008802
Assessed Land Value$75,000
Assessed Improvement Value$108,770
Assessment Year2025
About this property
You will not find a better rehab or price in this area. Perfect for a starter home or a prime rental property. Real hard wood floors, Luxury vinyl plank in kitchen and bathrooms. 2 full bathrooms, full size washer and dryer and huge back yard. Not a single stone left unturned, new windows, flooring, roof, HVAC, windows and appliances. You will be amazed at the site. Walking distance to the park and elementary school.
Investor Tools
$183,770
Estimated Property Value
$109,485Estimated Mortgage Balance
$74,285Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,103 /month
Positive
Cash Flow Estimate:
$368 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$388/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,742
$183,770
2025
$75,000
$108,770
$183,770
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,742
$183,770
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Willow Bend Mortgage Co
Fha
$122,735
Yes
First
Oct 7, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$109,485
$74,285
40%
60%
$736/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$736/mo
+$829/mo
10.2%
