$564,637
NAL Estimated Property Value18628 Vista Del Sol, Dallas, TX, 75287
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesWater Purifier, Dishwasher, Disposal, Electric Oven, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Building Information
Year Built1985
Stories2
Roof Type105
Garage Spaces1
Land Information
APNR-1666-021-0540-1
Lot Number54
SubdivisionParkway Village Section One (Cpl)
Land UseResidential
Legal DescriptionPARKWAY VILLAGE SECTION ONE (CPL), BLK 21/8740, LOT 54
Census Tract031711
Assessed Land Value$165,000
Assessed Improvement Value$399,637
Assessment Year2025
About this property
Wonderful location & neighborhood close to N. Dallas Tollway & Bush Hwy in Plano ISD. All bedrooms down & split except one which is upstairs with full bath and game room-living area. Updates include all new windows and sliding glass doors, new island in Kitchen with updated cabinets, granite, SS appliances, water filter & purification system, new heat pump in 2017, water heater 2015k, popcorn ceilings removed, new laminate in downstairs bedrooms, new roof 2017 & new paint throughout and Solar Panels. (See attached list). Move in ready immediately.
Investor Tools
$564,637
Estimated Property Value
$403,722Estimated Mortgage Balance
$160,915Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,388 /month
Positive
Cash Flow Estimate:
$1,129 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$668/month
$189/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,187
$564,637
2025
$165,000
$399,637
$564,637
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,187
$564,637
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Redfin Mortgage Llc
Conventional
$391,875
No
First
Oct 19, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$403,722
$160,915
28%
72%
$2,626/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,890/mo
$2,815/mo
+$75/mo
6.1%
