$448,140
NAL Estimated Property Value2045 Angelina Drive, Dallas, TX, 75212
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size6,393 sqft
Building Information
Year Built2020
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000681007000000
Lot Number23
SubdivisionRoosevelt Manor 1st Inst
Land UseResidential
Legal DescriptionROOSEVELT MANOR 1ST INST BLK 8/7130 LT 23 INT202000122369 DD05112020 CO-DC 7130 008 02300 2007130 008
Census Tract010101
Assessed Land Value$159,830
Assessed Improvement Value$288,310
Assessment Year2025
About this property
Beautiful four bedroom home recently completed. The spacious living room opens to the dining area and island kitchen with granite counters, tile backsplash, and stainless appliances. The master suite features master bath with a walk in closet, double granite vanity and large walk in shower. Great backyard with a covered patio and a wood privacy fence.
Investor Tools
$448,140
Estimated Property Value
$244,937Estimated Mortgage Balance
$203,203Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,689 /month
Positive
Cash Flow Estimate:
$896 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$696/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,111
$448,140
2025
$159,830
$288,310
$448,140
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,111
$448,140
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Brazos National Bank
Conventional
$277,400
No
First
May 11, 2020
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$244,937
$203,203
45%
55%
$1,664/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,664/mo
+$908/mo
6.9%
