$160,000
NAL Estimated Property Value11128 Valleydale Drive C, Dallas, TX, 75230
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Microwave
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size9.34 acres
Building Information
Year Built1961
Stories1
Roof Type105
Land Information
APN00000706079100000
SubdivisionPark Central Condominiums
Land UseResidential
Legal DescriptionPARK CENTRAL CONDOMINIUMS BLK 7282 ACS 3.097 BLDG C UNIT 11128C CE 0.43% INT202100253513 DD08242021 CO-DC 7282 000 00000
Census Tract013101
Assessed Land Value$52,460
Assessed Improvement Value$99,930
Assessment Year2025
About this property
Great location with easy access to North Central Expressway as well as the Dallas North Tollway. Light and bright second floor unit. Updated kitchen and bathroom views of pool and courtyard and new carpet. Washer, Dryer and Fridge to remain with property. One Parking Space #50
Investor Tools
$160,000
Estimated Property Value
$131,819Estimated Mortgage Balance
$28,181Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$978 /month
Positive
Cash Flow Estimate:
$326 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$260/month
$430/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,323
$152,390
2025
$52,460
$99,930
$152,390
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,323
$152,390
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Great Western Financial Services Inc
Conventional
$144,900
No
First
Aug 24, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$131,819
$28,181
17%
82%
$869/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$1,299/mo
+$266/mo
11.7%
