$608,080
NAL Estimated Property Value2222 N Moser Road 107, Dallas, TX, 75206
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Ice Maker, Microwave, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size16,944 sqft
Building Information
Year Built2018
Stories3
Roof Type106
Garage Spaces2
Land Information
APN00C47590000000107
Land UseResidential
Legal DescriptionMOSER UP AT HENDERSON BLK A/1989 LT 22A ACS 0.389 UNIT 107 CE%7.74100 INT202300101554 DD05162023 CO-DC 1989 00A 22A00 3DA1989
Census Tract000902
Assessment Year2025
About this property
MOVE IN READY! Only a few homes remain in this modern development in a PRIME Dallas location. This gorgeous corner unit features a private driveway and roof terrace access! Walking distance to many shops and restaurants along Henderson Avenue. Gorgeous finish out with open floor plans and oversized windows. Clean cabinetry and custom tile through out. Homes are fully complete for move in.
Investor Tools
$608,080
Estimated Property Value
$466,585Estimated Mortgage Balance
$141,495Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,648 /month
Positive
Cash Flow Estimate:
$1,216 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,386/month
$185/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,591
$608,080
2025
N/A
N/A
$608,080
No
Tax History
Year
Tax Paid
Assessed Value
2024
$13,591
$608,080
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Veritex Community Bank
Conventional
$485,600
No
First
May 16, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$466,585
$141,495
23%
77%
$2,912/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,930/mo
$3,097/mo
$-1,167/mo
3.8%
