Last 24 Hours
$161,140
NAL Estimated Property Value135 N Masters Dr, Dallas, TX, 75217
Off Market
3 Beds
1 Bath
840 Sq Ft
$208.33 / sqft
Built in 1960Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Heating Gas
CoolingAppliancesElectric Range
FlooringTile
Exterior
Lot Size8,747 sqft
Building Information
Year Built1960
Stories1
Roof Type105
Land Information
APN00000774958000000
SubdivisionPleasant Valley Inst 4
Land UseResidential
Legal DescriptionBLK 7887 PT TR 19 ACS 0.2008 MASTERS DR & SS GROVE OAKS INT202300075851 DD4172023 CO-DC 7887 000 01900 3007887 000
Census Tract011701
Assessed Land Value$75,000
Assessed Improvement Value$86,140
Assessment Year2025
About this property
Perfect 3 Bedroom 1 Bath Investment home in the Plesant Valley Subdivision. An extra room was added to the property, so the square footage is bigger than what the appraisal shows. Property will be sold AS-IS no repairs will be completed by the seller. Come see it today.
Investor Tools
$161,140
Estimated Property Value
$128,074Estimated Mortgage Balance
$33,066Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,050 /month
Positive
Cash Flow Estimate:
$350 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$368/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,605
$161,140
2025
$75,000
$86,140
$161,140
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,605
$161,140
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Us Bank Na
Conventional
$132,000
No
First
Sep 23, 2024
Oct 2039
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$128,074
$33,066
20%
79%
$792/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$792/mo
+$1,180/mo
14.7%
12.4%