$270,970
NAL Estimated Property Value1603 Caldwell Street, Dallas, TX, 75223
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Microwave
FlooringCarpet, Vinyl
Exterior
Lot Size3,775 sqft
Building Information
Year Built2022
Stories1
Roof Type105
Land Information
APN00000153961000000
Lot Number2
SubdivisionDickermans P L;
Land UseResidential
Legal DescriptionP L DICKERMANS BLK B/1444 LT 2 INT202200151704 DD05272022 CO-DC 1444 00B 00200 1DA1444 00B
Census Tract002500
Assessed Land Value$45,300
Assessed Improvement Value$225,670
Assessment Year2025
About this property
Back on the market at a new price! GREAT LOCATION! GREAT PRICE! GREAT NEW HOME! This home is complete and ready to go! Master has ensuite bath. SS appliances, granite counters, Luxury vinyl plank in living areas. Fenced yard. Photos are of Builder's similar construction.
Investor Tools
$270,970
Estimated Property Value
$173,926Estimated Mortgage Balance
$97,044Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,626 /month
Positive
Cash Flow Estimate:
$542 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$569/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,473
$270,970
2025
$45,300
$225,670
$270,970
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,473
$270,970
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mid-American Mortgage Inc
Conventional
$188,000
No
First
May 27, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$173,926
$97,044
35%
64%
$1,128/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,128/mo
+$844/mo
8.7%
