$241,730
NAL Estimated Property Value3827 Emerald Dr, Mesquite, TX, 75150
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesGas Range
FlooringHardwood, Laminate, Tile
Exterior
Lot Size7,800 sqft
Building Information
Year Built1961
Stories1
Roof Type105
Land Information
APN38203500020030000
Lot Number3
SubdivisionTown East
Land UseResidential
Legal DescriptionTOWN EAST ESTATES 2 BLK B LT 3 INT202300060179 DD03212023 CO-DC 2035000200300 1CM20350002
Census Tract017806
Assessed Land Value$65,000
Assessed Improvement Value$176,730
Assessment Year2025
About this property
Excellent investment property or home for first-time home buyers looking for a great project. This home has great bones and great potential. Bring your vision and make it your own. This property is being sold As-Is. The seller will not entertain offers under the asking price or lowballs.
Investor Tools
$241,730
Estimated Property Value
$190,483Estimated Mortgage Balance
$51,247Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,450 /month
Positive
Cash Flow Estimate:
$483 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$512/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,930
$241,730
2025
$65,000
$176,730
$241,730
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,930
$241,730
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Fha
$196,377
Yes
First
Mar 21, 2023
Apr 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$190,483
$51,247
21%
79%
$1,214/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,214/mo
+$758/mo
9.8%
