$231,950
NAL Estimated Property Value1824 Abshire Ln, Dallas, TX, 75228
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
Building Information
Year Built1981
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000725930100000
Lot Number6
SubdivisionApple Gate
Land UseResidential
Legal DescriptionAPPLE GATE BLK 13/7376 LT 6 ABSHIRE LN INT202300162459 DD08112023 CO-DC 7376 013 00600 3007376 013
Census Tract012302
Assessed Land Value$40,000
Assessed Improvement Value$191,950
Assessment Year2025
About this property
MUST SEE! Nicely updated townhome with no HOA! Recent updates include fresh painting, new flooring, kitchen appliances, fence & decking, garage opener...and more! Move-in ready! Note: seller is related to listing agent; seller has no survey and will not pay for one. Listing broker does not work with unrepresented buyer, please contact your own agent to see home.
Investor Tools
$231,950
Estimated Property Value
$221,120Estimated Mortgage Balance
$10,830Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,470 /month
Positive
Cash Flow Estimate:
$490 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$378/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,381
$231,950
2025
$40,000
$191,950
$231,950
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,381
$231,950
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$232,800
No
First
Aug 11, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$221,120
$10,830
4%
95%
$1,396/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,396/mo
+$576/mo
10.2%
