Last 24 Hours
$353,240
NAL Estimated Property Value1116 Brock Street, Dallas, TX, 75203
Off Market
4 Beds
2 Bath
1,728 Sq Ft
$136 / sqft
Built in 2022Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size13,074 sqft
Building Information
Year Built2021
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000749875000000
Lot NumberF
SubdivisionW E Hudson
Land UseResidential
Legal DescriptionW E HUDSON BLK C/7533 LOT F INT202200085893 DD03252022 CO-DC 7533 00C 00F00 2007533 00C
Census Tract005500
Assessed Land Value$131,250
Assessed Improvement Value$221,990
Assessment Year2025
Investor Tools
$353,240
Estimated Property Value
$212,688Estimated Mortgage Balance
$140,552Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,119 /month
Positive
Cash Flow Estimate:
$706 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$470/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,871
$353,240
2025
$131,250
$221,990
$353,240
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,871
$353,240
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Fha
$230,743
Yes
First
Mar 25, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$212,688
$140,552
39%
60%
$1,384/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,384/mo
+$1,188/mo
8.7%
12.4%