$254,000
NAL Estimated Property Value2438 Weatherby Drive, Mesquite, TX, 75181
$287,120 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Microwave
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size4,603 sqft
Building Information
Year Built1987
Stories1
Roof Type105
Land Information
APN38053860010710000
Lot Number71
SubdivisionCreek Crossing
Land UseResidential
Legal DescriptionCREEK CROSSING ESTATES 6 PH 2 BLK 1 LT 71 INT201800282179 DD10182018 CO-DC 0538600107100 1CM05386001
Census Tract017307
Assessed Land Value$55,000
Assessed Improvement Value$175,000
Assessment Year2025
About this property
Investor Special!! Cash or Hard Money Only!! Property is being Sold AS-IS. No Repairs will be made by the seller. All information contained herein deemed reliable but not guaranteed. Buyer(s) and Buyer's Agent to verify all information including schools and dimensions.
Investor Tools
$254,000
Estimated Property Value
$116,044Estimated Mortgage Balance
$137,956Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$287,119
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,524 /month
Positive
Cash Flow Estimate:
$508 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$477/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,454
$230,000
2025
$55,000
$175,000
$230,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,454
$230,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$134,250
No
First
Jul 19, 2019
Aug 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$116,044
$137,956
54%
46%
$805/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,940/mo
$805/mo
+$2,135/mo
13.9%
