$272,240
NAL Estimated Property Value1345 Gillette Street, Dallas, TX, 75217
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesGas Range, Vented Exhaust Fan
FlooringCeramic Tile
Exterior
Lot Size7,918 sqft
Building Information
Year Built1957
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000545968000000
Lot Number7
SubdivisionPiedmont Park 2
Land UseResidential
Legal DescriptionPIEDMONT PARK 2 BLK 13/6236 LOT 7 INT202100230303 DD07302021 CO-DC 6236 013 00700 3006236 013
Census Tract009103
Assessed Land Value$60,000
Assessed Improvement Value$212,240
Assessment Year2025
About this property
Beautiful spacious East Dallas home in the Piedmont Park Subdivision. This home has been freshly repainted with tile flooring, custom cabinets with granite counter tops, back splash and stainless steal appliances. Converted garage offers 2 additional bedrooms with its own entry. The back yard has been cemented with its own manual entry from the alley way great place for family parties. Come see it today.
Investor Tools
$272,240
Estimated Property Value
$181,596Estimated Mortgage Balance
$90,644Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,633 /month
Positive
Cash Flow Estimate:
$544 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$546/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,190
$272,240
2025
$60,000
$212,240
$272,240
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,190
$272,240
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Morris Private Lending
Reverse Mortgage / Hecm
$200,000
No
First
Jul 30, 2021
Sep 2066
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$181,596
$90,644
33%
67%
$1,200/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,200/mo
+$772/mo
8.7%
