$287,000
NAL Estimated Property Value5314 Duchess Ct, Lake Dallas, TX, 75065
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Cooktop
FlooringCarpet, Ceramic Tile
Exterior
Lot Size6,477 sqft
Building Information
Year Built1976
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR62997
Lot Number2
SubdivisionKings Manor Addn Ph 1 & 2
Land UseResidential
Legal DescriptionKINGS MANOR ADDN PH 1 & 2 BLK K LOT 2
Census Tract021411
Assessed Land Value$57,915
Assessed Improvement Value$195,376
Assessment Year2025
About this property
Calling all investors or first time home buyers! This home is for you to make your own. Super cute 3-bedroom home with 2 baths in the growing city of Lake Dallas. Cabinets in kitchen and bathrooms have been recently painted and new carpet in the bedrooms. Home includes an open Florida room that can be used as an additional bedroom or game room. Do you enjoy the lake life, this home is 5 miles from North Texas lakes. This location gives you the small town feel but still close to highway access. Property is being sold As-Is
Investor Tools
$287,000
Estimated Property Value
$243,326Estimated Mortgage Balance
$43,674Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,722 /month
Positive
Cash Flow Estimate:
$574 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$448/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,939
$253,291
2025
$57,915
$195,376
$253,291
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,939
$253,291
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$257,050
No
First
Jun 23, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$243,326
$43,674
15%
85%
$1,542/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,090/mo
$1,542/mo
+$548/mo
8.7%
