$325,000
105 Rambling Way, Forney, TX, 75126
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Electric Range, Disposal, Microwave
FlooringCarpet, Luxury Vinyl Plank, Tile
Exterior
Exterior FeaturesLighting, Private Yard
Lot Size8,002 sqft
Building Information
Year Built2007
Stories2
Roof Type105
Garage Spaces2
Land Information
APN00.0855.0004.0020.00.02.02
Lot Number20
SubdivisionDeerfield Heights Ph 1
Land UseResidential
Legal DescriptionDEERFIELD HEIGHTS PH 1, BLOCK D, LOT 20; & HOUSE & HOUSE
Census Tract050209
Assessed Land Value$75,000
Assessed Improvement Value$271,503
Assessment Year2025
Investor Tools
$0Estimated Mortgage Balance
$356,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,136 /month
Positive
Cash Flow Estimate:
$712 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$761/month
$275/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,358
$346,503
2025
$75,000
$271,503
$346,503
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,358
$346,503
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$356,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$275/mo
+$3,065/mo
11.3%
