$212,000
NAL Estimated Property Value124 Cliff Heights Cir, Dallas, TX, 75241
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Range, Microwave, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size2,960 sqft
Building Information
Year Built2006
Stories1
Roof Type105
Garage Spaces1
Land Information
APN007594000B0110000
Lot Number11
SubdivisionThornton Heights
Land UseResidential
Legal DescriptionTHORNTON HEIGHTS BLK B/7594 LT 11 INT202100196790 DD04282021 CO-DC 7594 00B 01100 4DA7594 00B
Census Tract011201
Assessed Land Value$60,000
Assessed Improvement Value$130,000
Assessment Year2025
About this property
Great home with fresh paint, new carpet, new fence, and hardwood floors. Please see application requirements in MLS Transaction Desk. Please verify schools.
Investor Tools
$212,000
Estimated Property Value
$117,128Estimated Mortgage Balance
$94,872Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,272 /month
Positive
Cash Flow Estimate:
$424 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$397/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,708
$190,000
2025
$60,000
$130,000
$190,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,708
$190,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dominion Financial Services Llc
Commercial
$129,750
No
First
Apr 28, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$117,128
$94,872
44%
55%
$778/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$778/mo
+$787/mo
8.9%
