$528,000
NAL Estimated Property Value17962 brent Drive, Dallas, TX, 75287
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave
FlooringCarpet, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size5,001 sqft
Building Information
Year Built1998
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR180874
Lot Number2
SubdivisionFrankford Meadow
Land UseResidential
Legal DescriptionFRANKFORD MEADOW BLK V/8752 LOT 2
Census Tract021637
Assessed Land Value$100,000
Assessed Improvement Value$355,178
Assessment Year2025
About this property
Incredibly convenient location in Dallas. Formal Grand Home model. Stone Elevation.Front porch w.swing. NO HOA.Great open floorplan with Master down. 4Bed and 3.1bath. Hardwoods in entry in to dining&kitchen. Large family room with Austin stone fireplace.Gourmet Kitchen with Tile Island&backsplash and built-in microwave&Oven. Beautiful backyard Oasis with pool & Spa. Easy access to major highways, shopping, and restaurants.
Investor Tools
$528,000
Estimated Property Value
$290,366Estimated Mortgage Balance
$237,634Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,168 /month
Positive
Cash Flow Estimate:
$1,056 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$289/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$828
$455,178
2025
$100,000
$355,178
$455,178
No
Tax History
Year
Tax Paid
Assessed Value
2024
$828
$455,178
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$317,970
No
First
Oct 18, 2021
Nov 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$290,366
$237,634
45%
55%
$1,907/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,220/mo
$1,907/mo
+$313/mo
5.0%
