$268,000
NAL Estimated Property Value2624 Belhaven Dr, Mesquite, TX, 75150
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Microwave
FlooringVinyl
Exterior
Lot Size7,440 sqft
Building Information
Year Built1963
Stories1
Roof Type105
Garage Spaces2
Land Information
APN38067500130130000
Lot Number13
SubdivisionEastridge Park
Land UseResidential
Legal DescriptionEASTRIDGE PARK 2 LT 0013 INT202500120238 DD06092025 CO-DC 0675001301300 1CM06750013
Census Tract017815
Assessed Land Value$70,000
Assessed Improvement Value$159,230
Assessment Year2025
About this property
Stunning Fully Remodeled 3-Bedroom, 2-Bath Home! Step into this beautifully updated home featuring a modern open-concept layout, brand new flooring throughout, and a designer kitchen with sleek new cabinets and stainless steel appliances. Every detail has been thoughtfully upgraded for comfort and style. Conveniently located just minutes from shopping, dining, and entertainment, with quick access to I-635 for an easy commute.
Investor Tools
$268,000
Estimated Property Value
$267,250Estimated Mortgage Balance
$750Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,620 /month
Positive
Cash Flow Estimate:
$540 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$254/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,709
$229,230
2025
$70,000
$159,230
$229,230
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,709
$229,230
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Vantage Bank Texas
Conventional
$270,000
No
First
Oct 7, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$267,250
$750
0%
100%
$1,619/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,619/mo
+$353/mo
8.8%
