$2,419,790
NAL Estimated Property Value10235 Gooding Dr, Dallas, TX, 75229
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCeramic Tile, Wood
Exterior
Lot Size15,729 sqft
Building Information
Year Built2020
Stories2
Roof Type105
Garage Spaces2
Land Information
APN00000585889000000
Lot Number4
SubdivisionMidway Hills
Land UseResidential
Legal DescriptionMIDWAY HILLS BLK 2/6425 LOT 4 INT202100177743 DD06112021 CO-DC 6425 002 00400 1006425 002
Census Tract009500
Assessed Land Value$660,000
Assessed Improvement Value$1,759,790
Assessment Year2025
About this property
Nice home and Lot to remodel, Add on to or build. Owner will sell or build to suit if you are looking for a new home. 3 bedroom 2 bath home with large backyard and trees in wonderful neighborhood surrounds by trees and new construction. Great price to get into this area one block behind Episcopal school of Dallas and a few blocks off Midway.
Investor Tools
$2,419,790
Estimated Property Value
$1,469,937Estimated Mortgage Balance
$743,558Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$14,519 /month
Positive
Cash Flow Estimate:
$4,840 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$4,235/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$38,718
$2,419,790
2025
$660,000
$1,759,790
$2,419,790
No
Tax History
Year
Tax Paid
Assessed Value
2024
$38,718
$2,419,790
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crossfirst Bank
Conventional
$1,544,000
No
First
Jul 16, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,469,937
$949,853
39%
61%
$7,111/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$7,111/mo
$-4,539/mo
1.3%
