$112,860
NAL Estimated Property Value2182 Aspen Dr, Dallas, TX, 75227
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDisposal, Dryer, Electric Cooktop, Electric Oven, Electric Range, Refrigerator, Washer
FlooringCarpet, Laminate
Exterior
Exterior FeaturesPrivate Yard
Lot Size2,612 sqft
Building Information
Year Built1983
Stories2
Roof Type105
Land Information
APN0067350H000170000
Lot Number17
SubdivisionVillage By The Creek
Land UseResidential
Legal DescriptionVILLAGE BY THE CREEK BLK H/6735 LOT 17 INT202300024274 DD02092023 CO-DC 6735 H00 01700 4DA6735 H00
Census Tract012000
Assessed Land Value$30,000
Assessed Improvement Value$82,860
Assessment Year2025
About this property
Tenant occupied at a rate of $995 through February 2023 and tenant already signed a renewal at a rate of $1025 through end of Feb 2024. Wonderful investment opportunity with a long term tenant already in place! Management company is happy to continue property management for the new buyer. This is a bright and open 2-story town home with updated paint, updated flooring, spacious bedrooms, lots of closet space, and a private fenced back yard. Both bedrooms are upstairs and parking is right out front.
Investor Tools
$112,860
Estimated Property Value
$0Estimated Mortgage Balance
$112,860Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$677 /month
Positive
Cash Flow Estimate:
$226 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$231/month
$145/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,209
$112,860
2025
$30,000
$82,860
$112,860
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,209
$112,860
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$112,860
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$145/mo
+$1,420/mo
16.6%
