$382,420
NAL Estimated Property Value1221 Dalhart Dr, Richardson, TX, 75080
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range
Exterior
Lot Size7,500 sqft
Building Information
Year Built1958
Stories1
Roof Type105
Garage Spaces1
Land Information
APN42160500650190000
Lot Number19
SubdivisionRichardson Heights
Land UseResidential
Legal DescriptionRICHARDSON HEIGHTS 7 BLK 65 LT 19 INT202400154727 DD08012024 CO-DC 1605006501900 3CR16050065
Census Tract019215
Assessed Land Value$120,000
Assessed Improvement Value$262,420
Assessment Year2025
About this property
Welcome to 1221 Dalhart Dr in Richardson Heights! This bright and beautiful 3-bedroom, 2-bathroom home is 1201 sq ft and features up-to-date windows and redone bathrooms. Enjoy light laminate floors, gorgeous cabinets, stainless steel appliances, and a gas stove in the kitchen. The large backyard boasts an above-ground pool that doesn't dominate the yard and can be easily removed if desired. Updates also include, NEW roof and hot water heater. Perfectly located with easy access to Central Expressway. Don't miss out on this gem!
Investor Tools
$382,420
Estimated Property Value
$294,489Estimated Mortgage Balance
$87,931Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,295 /month
Positive
Cash Flow Estimate:
$765 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$647/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,851
$382,420
2025
$120,000
$262,420
$382,420
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,851
$382,420
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$304,000
No
First
Aug 1, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$294,489
$87,931
22%
77%
$1,823/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$1,823/mo
+$217/mo
6.4%
