$308,860
NAL Estimated Property Value403 Bella Street, Duncanville, TX, 75137
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Oven
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size9,050 sqft
Building Information
Year Built1972
Stories1
Roof Type105
Garage Spaces2
Land Information
APN22007500050120000
Lot Number12
SubdivisionCandlelight
Land UseResidential
Legal DescriptionCANDLELIGHT ESTATES 2ND INST BLK E LT 12 INT201900262153 DD09272019 CO-DC 0075000501200 4CV00750005
Census Tract016517
Assessed Land Value$45,000
Assessed Improvement Value$263,860
Assessment Year2025
About this property
This beautiful house WON'T LAST. It is a 4 bedrooms 2 full bath two story house FULLY REMODELED. 2 space garage, washer&dryer hookup and covered patio deck, very spacious and great for family gathering. Kitchen and bathrooms are also fully renovated. Buyer is responsable for all measurements.
Investor Tools
$308,860
Estimated Property Value
$169,633Estimated Mortgage Balance
$139,227Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,853 /month
Positive
Cash Flow Estimate:
$618 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$709/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,961
$308,860
2025
$45,000
$263,860
$308,860
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,961
$308,860
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Fha
$195,395
Yes
First
Sep 27, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$169,633
$139,227
45%
55%
$1,172/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,860/mo
$1,172/mo
+$1,688/mo
11.1%
