$341,860
NAL Estimated Property Value11616 Mcrae Road, Dallas, TX, 75228
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Plumbed For Ice Maker
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size7,525 sqft
Building Information
Year Built1979
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000820132560000
Lot Number29
SubdivisionBriorwood
Land UseResidential
Legal DescriptionBRIORWOOD ESTATES BLK 12/8049 LT 29 AT HOUSLEY DR INT201800269978 DD10052018 CO-DC 8049 012 02900 3008049 012
Census Tract012601
Assessed Land Value$70,000
Assessed Improvement Value$271,860
Assessment Year2025
About this property
AWESOME opportunity to own a roomy home on a CORNER LOT with an excellent floor plan, in an even better location! 4 generously sized bedrooms split from 2 large living areas, 2 dining areas and a great, galley kitchen with tons of cabinets and counter space! Second living just off of the kitchen and offers TONS of space which could easily be used as a game room. Just minutes from 635, 30 and 75 for an easy commute anywhere around Dallas. This one is PRICED TO SELL! *** INVESTORS WELCOMED - GREAT ARV IN THIS NEIGHBORHOOD! ***
Investor Tools
$341,860
Estimated Property Value
$158,886Estimated Mortgage Balance
$182,974Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,051 /month
Positive
Cash Flow Estimate:
$684 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$563/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,049
$341,860
2025
$70,000
$271,860
$341,860
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,049
$341,860
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Conventional
$177,050
No
First
Jan 7, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$158,886
$182,974
53%
46%
$1,062/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,062/mo
+$910/mo
6.9%
