$657,000
NAL Estimated Property Value3520 Delphi Ct, Corinth, TX, 76208
$688,280 ARV
Recently Sold
8/05/26
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Water Heater, Microwave, Convection Oven, Double Oven, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size5,793 sqft
Building Information
Year Built2022
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR1007771
Lot Number1
SubdivisionWalton Ridge
Land UseResidential
Legal DescriptionWALTON RIDGE BLK J LOT 1
Census Tract021412
Assessed Land Value$134,409
Assessed Improvement Value$361,115
Assessment Year2025
About this property
MLS# 21378595 - Built by Windsor Homes - Ready Now! ~ Lukfin floorplan, former community model home. Must be seen to be believed to be.
Investor Tools
$657,000
Estimated Property Value
$425,000Estimated Mortgage Balance
$232,612Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$688,279
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,020 /month
Positive
Cash Flow Estimate:
$1,340 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,071/month
$425/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,563
$495,524
2025
$134,409
$361,115
$495,524
No
Tax History
Year
Tax Paid
Assessed Value
2025
$9,563
$495,524
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Va
$425,000
Yes
First
Aug 5, 2026
Sep 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$425,000
$232,000
35%
65%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,730/mo
$425/mo
+$2,305/mo
5.0%
