$237,120
NAL Estimated Property Value7813 Royal Lane, Dallas, TX, 75230
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Electric Cooktop, Electric Oven
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size2.40 acres
Building Information
Year Built1965
Stories2
Roof Type172
Garage Spaces1
Land Information
APN00000706455300000
Lot Number1
SubdivisionRoyal Knoll Condominiums
Land UseResidential
Legal DescriptionROYAL KNOLL CONDOMINIUMS BLK 3/7288 LT 1 BLDG A SEC C APT 7813 CE 1.6% INT202000142375 DD06022020 CO-DC 7288 003 001 1007288
Census Tract013101
Assessed Land Value$50,280
Assessed Improvement Value$186,840
Assessment Year2025
About this property
Fabulous condo in a wonderful neighborhood. HOA includes all utilities, water, electric and maintenance. Very well maintained complex. Updated kitchen with Granite countertops, laminate floors in living room. Close to many restaurants, shopping including North Park Mall, and parks. One car closed carport with garage door for security. North Haven Trail directly behind. Very minutes away making it very accessible to HWY 75 and 635.
Investor Tools
$237,120
Estimated Property Value
$104,407Estimated Mortgage Balance
$132,713Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,423 /month
Positive
Cash Flow Estimate:
$474 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$471/month
$428/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,465
$237,120
2025
$50,280
$186,840
$237,120
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,465
$237,120
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City First Mortgage Services Llc
Conventional
$118,000
No
First
Jun 2, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$104,407
$132,713
55%
44%
$708/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$1,136/mo
+$429/mo
7.9%
