$300,000
NAL Estimated Property Value14372 Haymeadow Cir, Dallas, TX, 75254
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Electric Water Heater, Refrigerator
FlooringCarpet, Ceramic Tile, Vinyl
Building Information
Year Built1974
Stories2
Roof Type104
Garage Spaces2
Land Information
APN00000786864200000
SubdivisionHaymeadow Townhouses
Land UseResidential
Legal DescriptionHAYMEADOW TOWNHOUSES BLK 5/8041 LT 28 INT202000040523 DD02072020 CO-DC 8041 005 02800 3008041 005
Census Tract013609
Assessment Year2025
About this property
Beautiful and cozy 3 bedroom, 2 bath, 2-car garage townhome, community pool. RISD Northwood Hills Elementary. The house equips with refrigerator, stack-up washer and dryer. Everything inside the house is clean, vacant and ready to occupy. There are two master bedrooms with ensuite master bath and walk in closets. It's really amazing! Walking trail is nearby, and easy access to highways, and other centers of activities.
Investor Tools
$300,000
Estimated Property Value
$160,167Estimated Mortgage Balance
$139,833Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,800 /month
Positive
Cash Flow Estimate:
$600 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$600/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,702
$249,770
2025
N/A
N/A
$249,770
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,702
$249,770
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lending Base Inc
Conventional
$164,300
No
First
Dec 10, 2024
Jan 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$160,167
$139,833
46%
53%
$986/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,180/mo
$986/mo
+$1,194/mo
8.7%
