$471,590
NAL Estimated Property Value2008 Calypso Street, Dallas, TX, 75212
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesBalcony, Rain Gutters
Lot Size5,000 sqft
Building Information
Year Built2019
Stories2
Roof Type172
Garage Spaces2
Land Information
APN00000681043000000
Lot Number35
SubdivisionRoosevelt Manor 2nd Inst
Land UseResidential
Legal DescriptionROOSEVELT MANOR 2ND INST BLK 8/7130 LT 35 INT201900266367 DD09302019 CO0DC 7130 008 03500 2007130 008
Census Tract010101
Assessed Land Value$125,000
Assessed Improvement Value$346,590
Assessment Year2025
About this property
You will fall in love at first sight with this house. 5 minutes away from downtown and all the fun. The rooftop will allow seeing the Dallas Skyline from your home or just another place to relax. Contemporary and elegant is the best way to describe this house. The master has a nice balcony. Huge backyard with nice cover patio to enjoy your BBQ with friends and family. Beautiful light fixtures throughout the house. Very elegant quartz in kitchen countertops and bathrooms.
Investor Tools
$471,590
Estimated Property Value
$286,259Estimated Mortgage Balance
$185,331Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,830 /month
Positive
Cash Flow Estimate:
$943 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$864/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,007
$471,590
2025
$125,000
$346,590
$471,590
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,007
$471,590
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security National Mortgage Co
Conventional
$319,621
No
First
Dec 21, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$286,259
$185,331
39%
61%
$1,917/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,917/mo
+$55/mo
5.0%
