$550,640
NAL Estimated Property Value10530 Longmeadow Dr, Dallas, TX, 75238
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave
FlooringWood
Exterior
Exterior FeaturesRain Gutters
Lot Size7,446 sqft
Building Information
Year Built1958
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000747355000000
SubdivisionLake Highlands Estates 16
Land UseResidential
Legal DescriptionLAKE HIGHLANDS ESTATES 16 BLK B/7526 LOT 6 INT202300085675 DD05022023 CO-DC 7526 00B 00600 3007526 00B
Census Tract013005
Assessment Year2025
About this property
Updated home with beautiful hardwoods throughout. Kitchen has been totally updated and is open to living room. Master bath has been updated as well.
Investor Tools
$550,640
Estimated Property Value
$493,284Estimated Mortgage Balance
$57,356Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,450 /month
Positive
Cash Flow Estimate:
$1,150 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,305/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,901
$550,640
2025
N/A
N/A
$550,640
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,901
$550,640
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Members First Mortgage Llc
Conventional
$522,000
No
First
May 2, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$493,284
$57,356
10%
90%
$3,130/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$3,130/mo
$-1,158/mo
4.3%
