$328,640
NAL Estimated Property Value1406 Edgemont Avenue, Dallas, TX, 75216
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Plumbed For Ice Maker, Other
FlooringCarpet, Laminate
Exterior
Lot Size7,300 sqft
Building Information
Year Built2019
Stories2
Roof Type105
Garage Spaces2
Land Information
APN00000278662000000
SubdivisionEdgemont
Land UseResidential
Legal DescriptionEDGEMONT BLK 3/3563 LOT 2 INT201900178038 DD06272019 CO-DC 3563 003 00200 4DA3563 003
Census Tract021000
Assessment Year2025
About this property
New Construction being built 4 Bedroom, 2.1 Baths, 2 car garage, 1680 sq ft, great floor plan, 2 story home, open kitchen, spacious with an island electric stove and dishwasher included, ceiling fans, close to I35, Dallas Zoo, elementary school. Home will be ready in 3 weeks
Investor Tools
$328,640
Estimated Property Value
$159,737Estimated Mortgage Balance
$168,903Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,972 /month
Positive
Cash Flow Estimate:
$657 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$846/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,507
$328,640
2025
N/A
N/A
$328,640
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,507
$328,640
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Origin Bank
Conventional
$185,203
No
First
Jun 27, 2019
Jul 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$159,737
$168,903
51%
49%
$1,111/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,111/mo
+$1,461/mo
9.4%
