$172,000
NAL Estimated Property Value9910 Royal Lane 302, Dallas, TX, 75231
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave, Refrigerator
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size6.38 acres
Building Information
Year Built1981
Stories2
Roof Type105
Land Information
APN0021M760000C00302
Lot Number1
SubdivisionGlen Oaks Townhomes Condo
Land UseResidential
Legal DescriptionGLEN OAKS TOWNHOMES CONDO BLK B/8106 LT 1 ACS 6.3769 BLDG C UNIT 302 & .8888% CE INT202200161050 DD06082022 CO-DC 8106 00B
Census Tract007827
Assessed Land Value$29,600
Assessed Improvement Value$142,400
Assessment Year2025
About this property
Newly renovated condo, lots of light, in coveted Glen Oaks gated community. Large, spacious interior unit with stylish laminate floors, granite countertops, new appliances, renovated bathroom & washer-dryer connection. cozy living room with a fireplace & dining room.private, fenced-in patio. the complex has community pool to enjoy in the hot summer days,lots of trees, beautifully maintained. easy access to 635, 75 Garland Richardson and Dallas. Richardson ISD.
Investor Tools
$172,000
Estimated Property Value
$162,889Estimated Mortgage Balance
$9,111Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,110 /month
Positive
Cash Flow Estimate:
$370 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$264/month
$267/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,309
$172,000
2025
$29,600
$142,400
$172,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,309
$172,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$175,750
No
First
Jun 8, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$162,889
$9,111
5%
95%
$1,054/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,326/mo
$1,321/mo
+$5/mo
9.3%
