$365,000
NAL Estimated Property Value806 Olympia Drive, Duncanville, TX, 75137
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDouble Oven, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters, Lighting
Lot Size14,871 sqft
Building Information
Year Built1982
Stories1
Roof Type105
Garage Spaces2
Land Information
APN22135100560170000
Lot Number17
SubdivisionSkyview
Land UseResidential
Legal DescriptionSKYVIEW ESTATES INST 2 BLK F LOT 17 INT202000206173 DD07302020 CO-DC 1351005601700 4CV13510056
Census Tract016532
Assessed Land Value$70,000
Assessed Improvement Value$272,950
Assessment Year2025
About this property
BEAUTIFUL 4 BED 2 BATH HOME. COMPLETELY RENOVATED!!!!!! UPDATED FLOORS AND SPACIOUS KITCHEN. GRANITE COUNTERTOPS, DECORATIVE LIGHTING. HUGE SHED IN THE BACKYARD AND PERGOLA. THIS IS A MUST SEE HOME. IT WILL NOT LAST LONG!!
Investor Tools
$365,000
Estimated Property Value
$232,205Estimated Mortgage Balance
$132,795Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,190 /month
Positive
Cash Flow Estimate:
$730 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$605/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,437
$342,950
2025
$70,000
$272,950
$342,950
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,437
$342,950
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$261,900
No
First
Jul 30, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$232,205
$132,795
36%
64%
$1,571/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,860/mo
$1,571/mo
+$1,289/mo
9.4%
