$254,000
NAL Estimated Property Value414 Falling Leaves Drive, Duncanville, TX, 75116
Off Market
Property Lead Type:
Off-Market ListHigh EquityVacant Homes
Highlights
Interior
AppliancesOther
FlooringCeramic Tile, Other
Exterior
Lot Size11,700 sqft
Building Information
Year Built1964
Stories1
Roof Type105
Garage Spaces2
Land Information
APN22047500030160000
Lot Number16
SubdivisionFairmeadows
Land UseResidential
Legal DescriptionFAIRMEADOWS 10 LT 0016 C INT202100123741 DD04162021 CO-DC 0475000301600 4CV04750003
Census Tract016516
Assessed Land Value$55,000
Assessed Improvement Value$187,700
Assessment Year2025
About this property
Great property close to shopping centers, restaurants, and schools. Easy access to freeways and main streets. A 3-2-2 ideal home with a lot of upgrades. Air and Heat unit recently installed. Also, a new roof of approximately a month ago. Garage floor updated. Conventional loan preferred. Only for regular buyers, not investors please.
Investor Tools
$254,000
Estimated Property Value
$183,244Estimated Mortgage Balance
$70,756Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,524 /month
Positive
Cash Flow Estimate:
$508 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$404/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,576
$242,700
2025
$55,000
$187,700
$242,700
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,576
$242,700
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Town Square Mortgage & Investments Inc
Fha
$193,325
Yes
First
Apr 16, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$183,244
$70,756
27%
72%
$1,218/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,218/mo
+$754/mo
9.3%
