$230,330
NAL Estimated Property Value1623 Angel Fire Dr, Dallas, TX, 75253
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesNone
Exterior
Lot Size12,041 sqft
Building Information
Year Built1971
Stories1
Roof Type105
Land Information
APN00000899728240000
Lot Number20-21
SubdivisionAlexander Heights
Land UseResidential
Legal DescriptionALEXANDER HEIGHTS BLK B/8790 PT LTS 20 & 21 INT202400194625 DD09252024 CO-DC 8790 00B 02000 3008790 00B
Census Tract017102
Assessed Land Value$40,000
Assessed Improvement Value$190,330
Assessment Year2025
About this property
LOCATED 15 MINUTES AWAY FROM DOWN TOWN DALLAS. PERFECT FOR INVESTORS, HUGE YARD!! Sold as is. No repairs will be done.
Investor Tools
$230,330
Estimated Property Value
$212,896Estimated Mortgage Balance
$17,434Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,382 /month
Positive
Cash Flow Estimate:
$461 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$519/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,073
$230,330
2025
$40,000
$190,330
$230,330
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,073
$230,330
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Portfolio Mortgage Corp
Fha
$219,423
Yes
First
Sep 25, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$212,896
$17,434
7%
92%
$1,316/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,316/mo
+$656/mo
10.3%
