$217,000
NAL Estimated Property Value4033 Ambassador Way, Balch Springs, TX, 75180
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCeramic Tile, Wood
Exterior
Lot Size7,531 sqft
Building Information
Year Built1972
Stories1
Roof Type105
Garage Spaces1
Land Information
APN12013500010370000
Lot Number37
SubdivisionFreeway East Rev
Land UseResidential
Legal DescriptionFREEWAY EAST REV BLK A LT 37 68X120 INT202200186318 DD07052022 CO-DC 0135000103700 4CB01350001
Census Tract017204
Assessed Land Value$37,500
Assessed Improvement Value$152,500
Assessment Year2025
About this property
Adorable 3 bedroom home is MOVE IN READY. Fresh paint, wood and ceramic tile floors thoughout. Nice back yard with shade trees, covered patio and storage shed. Great location close to I20 and 635. NEW ROOF June 2022. Solar panels removed and going with seller.
Investor Tools
$217,000
Estimated Property Value
$182,172Estimated Mortgage Balance
$34,828Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,302 /month
Positive
Cash Flow Estimate:
$434 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$459/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,417
$190,000
2025
$37,500
$152,500
$190,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,417
$190,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$196,200
No
First
Jul 5, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$182,172
$34,828
16%
84%
$1,177/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,177/mo
+$795/mo
10.9%
