$238,900
NAL Estimated Property Value10404 Cradlerock Dr, Dallas, TX, 75217
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Range
Exterior
Lot Size7,470 sqft
Building Information
Year Built1971
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00000627874000000
Lot Number39
SubdivisionLake June Terrace No 3
Land UseResidential
Legal DescriptionLAKE JUNE TERRACE NO 3 BLK 3/6721 LT 39 CRADLEROCK DR INT202300243618 DD12012023 CO-DC 6721 003 03900 3006721 003
Census Tract011902
Assessed Land Value$50,000
Assessed Improvement Value$188,900
Assessment Year2025
About this property
GORGEOUS REMODELED HOUSE. INSIDE YOU WILL FIND A FULLY REMODELED, HIGH END INTERIOR INCLUDING NEW COUNTERTOPS, UPDATED LIGHT FIXTURES. WHILE MAKING YOUR WAY TO THE HOUSE YOU WILL FIND NEW WATERPROOF VINYL FLOORING, UPDATED RESTROOMS, FRESHLY PAINTED INTERIOR AND EXTERIOR. IF THAT WASN'T ENOUGH, WHILE STEPPING OUTSIDE YOU WILL FIND A HUGE BACKYARD PERFECT FOR A COOKOUT WITH THE FAMILY. COME SHOW IT TODAY, IT WILL NOT LAST TOO LONG!!!!
Investor Tools
$238,900
Estimated Property Value
$189,329Estimated Mortgage Balance
$49,571Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,518 /month
Positive
Cash Flow Estimate:
$506 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$544/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,339
$238,900
2025
$50,000
$188,900
$238,900
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,339
$238,900
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gardner Financial Services Ltd
Conventional
$198,000
No
First
Dec 1, 2023
Jan 2039
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,329
$49,571
20%
79%
$1,188/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,188/mo
+$784/mo
9.9%
