$1,280,010
NAL Estimated Property Value517 N Hampton Rd, DeSoto, TX, 75115
Off Market
Commercial
Highlights
Interior
FlooringCeramic Tile
Exterior
Lot Size24,002 sqft
Building Information
Year Built1975
Stories1
Roof Type320
Land Information
APN20014000000010000
Lot Number1
SubdivisionWilliam E Campbell
Land UseCommercial
Legal DescriptionWILLIAM E CAMPBELL LOT 1 INT202300179226 DD09012023 CO-DC 0140000000100 5CS01400000
Census Tract016618
Assessed Land Value$144,010
Assessed Improvement Value$1,136,000
Assessment Year2025
Investor Tools
$1,280,010
Estimated Property Value
$913,374Estimated Mortgage Balance
$366,636Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,680 /month
Positive
Cash Flow Estimate:
$2,560 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,969/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$29,226
$1,280,010
2025
$144,010
$1,136,000
$1,280,010
No
Tax History
Year
Tax Paid
Assessed Value
2024
$29,226
$1,280,010
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Trinity Capital Bank Of Texas
Commercial
$960,000
No
First
Sep 1, 2023
Sep 2028
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$913,374
$366,636
28%
71%
$5,756/mo
