$273,000
NAL Estimated Property Value215 Emporia Ln, Duncanville, TX, 75116
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater, Gas Range
FlooringHardwood, Tile, Vinyl
Exterior
Exterior FeaturesStorage
Lot Size10,500 sqft
Building Information
Year Built1962
Stories1
Roof Type105
Garage Spaces2
Land Information
APN60093500060230000
Lot Number23
SubdivisionIrwin Keasler Dev Red Bird Unit
Land UseResidential
Legal DescriptionIRWIN KEASLER DEV RED BIRD UNIT 1 BLK F LT 23 INT202200185184 DD06172022 CO-DC 0935000602300 22209350006
Census Tract016535
Assessed Land Value$50,000
Assessed Improvement Value$211,630
Assessment Year2025
About this property
Newer roof and dual pane windows throughout, two remodeled bathrooms and recent paint welcome you home! Original hardwood in living room, bedrooms and hallway. Spacious kitchen with room for a fabulous update. Large grassy back yard with huge storage shed. Convenient freeway access means you are minutes from downtown Dallas, Joe Pool Lake, Cedar Hill State Park and more.
Investor Tools
$273,000
Estimated Property Value
$190,703Estimated Mortgage Balance
$82,297Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,638 /month
Positive
Cash Flow Estimate:
$546 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$605/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,896
$261,630
2025
$50,000
$211,630
$261,630
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,896
$261,630
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Manuel Rodriguez
Seller Carryback / Seller Financing / Seller Take-Back
$205,760
No
First
Jun 17, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$190,703
$82,297
30%
70%
$1,234/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,234/mo
+$738/mo
8.7%
