$293,970
NAL Estimated Property Value11623 Desdemona Dr, Dallas, TX, 75228
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Gas Water Heater, Microwave
Exterior
Lot Size15,072 sqft
Building Information
Year Built1953
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000704980000000
Lot Number16
SubdivisionCasa View Heights No 8
Land UseResidential
Legal DescriptionCASA VIEW HEIGHTS NO 8 BLK 41/7272 LT 16 LESS ROW DESDEMONA DR INT202300161198 DD08102023 CO-DC 7272 041 01600 3007272 041
Census Tract012701
Assessed Land Value$60,000
Assessed Improvement Value$233,970
Assessment Year2025
About this property
Down Payment and closing costs grant eligible (approx. $16,200) Conventional loan Must Qualify Completely renovated and move in ready. Renovations include updated plumbing and electrical. New sheet rock texture and paint. All new plumbing and lighting fixtures. New kitchen cabinets, stainless steel appliances (gas range) and quartz countertops. New bathrooms include vanities and tile updates. Huge fenced back yard. Updated windows and doors. New HVAC and roof.
Investor Tools
$293,970
Estimated Property Value
$235,558Estimated Mortgage Balance
$58,412Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,860 /month
Positive
Cash Flow Estimate:
$620 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$502/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,552
$293,970
2025
$60,000
$233,970
$293,970
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,552
$293,970
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bokf Na
Conventional
$248,000
No
First
Aug 10, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$235,558
$58,412
19%
80%
$1,487/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,487/mo
+$485/mo
8.0%
