$172,000
NAL Estimated Property Value9910 Royal Lane 306, Dallas, TX, 75231
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet
Exterior
Lot Size6.38 acres
Building Information
Year Built1981
Stories2
Roof Type105
Land Information
APN0021M760000C00306
Lot Number1
SubdivisionGlen Oaks Townhomes Condo
Land UseResidential
Legal DescriptionGLEN OAKS TOWNHOMES CONDO BLK B/8106 LT 1 ACS 6.3769 BLDG C UNIT 306 C.E. .8888% INT202400107448 DD05292024 CO-DC 8106 00B
Census Tract007827
Assessed Land Value$29,600
Assessed Improvement Value$142,400
Assessment Year2025
About this property
1 bedroom condo in Dallas gated community. This unit needs updating. Everything is in good working condition except for the needed remodeling.
Investor Tools
$172,000
Estimated Property Value
$173,532Estimated Mortgage Balance
$172,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,032 /month
Positive
Cash Flow Estimate:
$344 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$407/month
$242/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,030
$172,000
2025
$29,600
$142,400
$172,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,030
$172,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primary Residential Mortgage Inc
Conventional
$180,000
No
First
May 28, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$173,532
N/A
0%
101%
$1,080/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,326/mo
$1,322/mo
+$4/mo
9.3%
