$245,050
NAL Estimated Property Value126 S Pleasant Woods Drive, Dallas, TX, 75217
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesNone
FlooringCarpet, Tile
Exterior
Lot Size8,911 sqft
Building Information
Year Built1982
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000769448950000
Lot Number4
SubdivisionWhite
Land UseResidential
Legal DescriptionWHITE BLK E/7771 LT 4 INT202200277218 DD10202022 CO-DC 7771 000 00400 3007771 000
Census Tract011702
Assessed Land Value$70,000
Assessed Improvement Value$175,050
Assessment Year2025
About this property
Welcome to your new home! Well-maintained home with new roof, new HVAC system, new water heater, and a remodeled kitchen with quartz countertops. A nice fireplace to enjoy wintertime with family. Need space for vehicles? The owner has added additional storage to the garage. Need space for the children to play? Enjoy the nice large front yard and the open field in the back. Minimal work is needed to make this diamond shine to its full splendor. Located near major freeways 635, 175, and I-20.
Investor Tools
$245,050
Estimated Property Value
$200,116Estimated Mortgage Balance
$44,934Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,470 /month
Positive
Cash Flow Estimate:
$490 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$559/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,477
$245,050
2025
$70,000
$175,050
$245,050
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,477
$245,050
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Building Or Construction Loan
$214,370
No
First
Oct 20, 2022
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$200,116
$44,934
18%
82%
$1,286/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$1,286/mo
+$279/mo
7.7%
