$256,500
NAL Estimated Property Value3826 emerald Drive, Mesquite, TX, 75150
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Gas Range, Plumbed For Ice Maker
FlooringVinyl
Exterior
Lot Size7,200 sqft
Building Information
Year Built1964
Stories1
Roof Type105
Garage Spaces1
Land Information
APN38203500060290000
Lot Number29
SubdivisionTown East
Land UseResidential
Legal DescriptionTOWN EAST ESTATES 2 BLK F LOT 29 60X120 INT202200018763 DD01202022 CO-DC 2035000602900 1CM20350006
Census Tract017806
Assessed Land Value$65,000
Assessed Improvement Value$191,500
Assessment Year2025
About this property
Recently updated and move in ready with new flooring, fixtures, paint, cabinets, and countertops. Large lot property within walking distance to nearby elementary and close to the highway.
Investor Tools
$256,500
Estimated Property Value
$200,428Estimated Mortgage Balance
$56,072Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,539 /month
Positive
Cash Flow Estimate:
$513 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$524/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,011
$256,500
2025
$65,000
$191,500
$256,500
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,011
$256,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bayfirst National Bank
Conventional
$218,250
No
First
Jan 20, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$200,428
$56,072
21%
78%
$1,309/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,309/mo
+$663/mo
9.2%
