$614,000
NAL Estimated Property Value11517 Rockcraft Street, Dallas, TX, 75218
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,929 sqft
Building Information
Year Built1961
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000380869000000
Lot Number10
SubdivisionLochwood
Land UseResidential
Legal DescriptionLOCHWOOD BLK 11/5364 LOT 10 INT201900273450 DD10112019 CO-DC 5364 011 01000 3005364 011
Census Tract012802
Assessed Land Value$170,000
Assessed Improvement Value$391,190
Assessment Year2025
About this property
Welcome to Lockwood an established neighborhood just a few minutes to White Rock Lake. Home comes with original blonde hardwood flooring in all rooms except the family room. Kitchen was updated with custom cabinets, granite counter tops with stainless steel appliances. Home includes plantation shutters in most rooms with good size rooms.
Investor Tools
$614,000
Estimated Property Value
$293,182Estimated Mortgage Balance
$320,818Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,684 /month
Positive
Cash Flow Estimate:
$1,228 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$874/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,420
$561,190
2025
$170,000
$391,190
$561,190
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,420
$561,190
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Caliber Home Loans Inc
Conventional
$330,000
No
First
Aug 21, 2020
Sep 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$293,182
$320,818
52%
48%
$1,979/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,080/mo
$1,979/mo
+$101/mo
4.1%
