$352,000
NAL Estimated Property Value1826 Ferndale Avenue, Dallas, TX, 75224
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Vented Exhaust Fan
FlooringCarpet, Wood
Exterior
Lot Size7,084 sqft
Building Information
Year Built1950
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00000338695000000
Lot Number32
SubdivisionElmwood Add No 4
Land UseResidential
Legal DescriptionELMWOOD ADD NO 4 BLK 19/4774 LOT 32 INT202100136176 DD05072021 CO-DC 4774 019 03200 2004774 019
Census Tract006302
Assessed Land Value$95,000
Assessed Improvement Value$231,860
Assessment Year2025
About this property
Must see! RECENTLY Renovated home! Kitchen and bathrooms are elegantly updated with granite counter tops, backsplash and tile.Wood floors throughout kitchen, living room, dining room and 2 bedrooms. New carpet installed in large Master bedroom with double doors that open to backyard deck. Fresh interior and exterior paint. Open concept, wood floors, Granite countertops, stainless steel appliances, vent hood, barn door, extra storage in the backyard, and much more!
Investor Tools
$352,000
Estimated Property Value
$236,883Estimated Mortgage Balance
$115,117Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,112 /month
Positive
Cash Flow Estimate:
$704 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$750/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,242
$326,860
2025
$95,000
$231,860
$326,860
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,242
$326,860
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$261,900
No
First
May 7, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$236,883
$115,117
32%
67%
$1,571/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,571/mo
+$401/mo
6.7%
