$426,500
NAL Estimated Property Value11234 Cactus Ln, Dallas, TX, 75238
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Oven
FlooringCombination
Exterior
Lot Size8,341 sqft
Building Information
Year Built1969
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000763888000000
Lot Number21
SubdivisionBarkley Square
Land UseResidential
Legal DescriptionBARKLEY SQUARE BLK 10/7689 LOT 21 INT202200200731 DD07202022 CO-DC 7689 010 02100 3007689 010
Census Tract013007
Assessed Land Value$85,000
Assessed Improvement Value$341,500
Assessment Year2025
About this property
BELOW MARKET VALUE AND VACANT! Fixer upper conveniently located in desirable Highland Meadows not far from White Rock Lake. Formal living room, dining room and family room with fireplace. This home is ready for investor remodel or owner-occupant update to personal taste, priced accordingly. This is an investment-grade property being sold as-is, seller will make NO repairs. No blind offers accepted agent must show property.
Investor Tools
$426,500
Estimated Property Value
$383,703Estimated Mortgage Balance
$42,797Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,559 /month
Positive
Cash Flow Estimate:
$853 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$735/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,686
$426,500
2025
$85,000
$341,500
$426,500
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,686
$426,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Simmons Bank
Conventional
$413,250
No
First
Jul 20, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$383,703
$42,797
10%
90%
$2,478/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$2,478/mo
$-506/mo
5.5%
