$262,000
NAL Estimated Property Value416 Southlake Drive, Forney, TX, 75126
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
FlooringCarpet, Laminate
Exterior
Lot Size7,893 sqft
Building Information
Year Built1973
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00.3390.0002.0006.00.02.02
Lot Number6
SubdivisionSouth Lake 1
Land UseResidential
Legal DescriptionSOUTH LAKE EST #1 BLOCK B LOT 6
Census Tract050208
Assessed Land Value$58,500
Assessed Improvement Value$201,706
Assessment Year2025
About this property
In the past year we have learned how valuable it is to extra rooms are for families working and schooling from home. A rare find in this neighborhood, if you need 4 bedrooms this is the home for you. Large yard and two living areas makes for easy living. Great location in a rapidly expanding area.
Investor Tools
$262,000
Estimated Property Value
$208,074Estimated Mortgage Balance
$53,926Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,572 /month
Positive
Cash Flow Estimate:
$524 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$523/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,965
$260,206
2025
$58,500
$201,706
$260,206
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,965
$260,206
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$218,250
No
First
Jul 7, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$208,074
$53,926
20%
79%
$1,375/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,560/mo
$1,375/mo
+$1,185/mo
11.7%
