$787,010
NAL Estimated Property Value1336 Waterside Dr, Dallas, TX, 75218
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Double Oven, Plumbed For Ice Maker
FlooringCeramic Tile, Laminate, Slate, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size6,110 sqft
Building Information
Year Built1998
Stories1
Roof Type105
Garage Spaces2
Land Information
APN0052520C000200000
Lot Number20
SubdivisionHighland On The Creek Replat
Land UseResidential
Legal DescriptionHIGHLAND ON THE CREEK REPLAT BLK C/5252 LOT 20 INT201800322185 DD12072018 CO-DC 5252 C00 02000 1DA5252 C00
Census Tract008102
Assessed Land Value$165,000
Assessed Improvement Value$622,010
Assessment Year2025
About this property
Wonderful home in Highland on the Creek two blocks from White Rock Lake. Downstairs master has fireplace and huge bath. Amply sized living areas. 3 bedrooms and a great loft-playroom-study area up. Large kitchen has new stainless double ovens and spacious pantry. Sunny nook area with bay window looks out to backyard that has tons of character and an terraced area with raised bed gardens.
Investor Tools
$787,010
Estimated Property Value
$372,580Estimated Mortgage Balance
$414,430Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,722 /month
Positive
Cash Flow Estimate:
$1,574 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,239/month
$475/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,938
$787,010
2025
$165,000
$622,010
$787,010
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,938
$787,010
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Academy Mortgage Corp
Conventional
$408,000
No
First
Oct 8, 2021
Nov 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$372,580
$414,430
52%
47%
$2,447/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$2,922/mo
$-212/mo
4.1%
