$614,000
NAL Estimated Property Value1423 Hubert, Dallas, TX, 75206
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Oven, Gas Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCeramic Tile, Concrete, Wood
Exterior
Lot Size1,450 sqft
Building Information
Year Built2018
Stories3
Roof Type106
Garage Spaces2
Land Information
APN000666000E10C0000
Lot Number10C
Land UseResidential
Legal DescriptionHUBERT BRYAN TOWNHOUSES BLK E/666 LT 10C ACS 0.0333 INT201900083108 DD04022019 CO-DC 0666 00E 10C00 3DA0666 00E
Census Tract001101
Assessed Land Value$101,500
Assessed Improvement Value$494,140
Assessment Year2025
About this property
3 gorgeous boutique contemporary Fee-simple Townhomes available with an exceptional level of finish-out and PRIVATE roof terraces. In addition to the rooftop deck, there is a small private fenced yard. Beautifully designed and spacious floor plan with large bedrooms and ample storage. Hardwood flooring throughout, chefs kitchen and gorgeous baths. 100% private driveway with guest parking. Beautiful townhome that must be seen in a PRIME Dallas location, minutes from Lakewood, Greenville,Henderson Avenue and Downtown.
Investor Tools
$614,000
Estimated Property Value
$307,953Estimated Mortgage Balance
$306,047Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,684 /month
Positive
Cash Flow Estimate:
$1,228 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$977/month
$50/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,649
$595,640
2025
$101,500
$494,140
$595,640
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,649
$595,640
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$360,000
No
First
Oct 15, 2019
Nov 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$307,953
$306,047
49%
50%
$1,567/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,930/mo
$1,617/mo
+$313/mo
3.8%
