$337,940
NAL Estimated Property Value2241 Utica Drive, Dallas, TX, 75227
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Microwave
FlooringCarpet
Exterior
Lot Size8,187 sqft
Building Information
Year Built1950
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000540241000000
Lot Number38
SubdivisionPiedmont
Land UseResidential
Legal DescriptionPIEDMONT BLK 7/6227 LT 38 INT202000095530 DD04032020 CO-DC 6227 007 03800 3006227 007
Census Tract009101
Assessed Land Value$70,000
Assessed Improvement Value$267,940
Assessment Year2025
About this property
Out with the old, in with the new. New roof, new windows, new floors, all new. Completely rehabbed 4BR 2BA, plus a bonus room. Luxury vinyl plan waterproof floors, granite countertops, beautiful fixtures and accessories for that modern buyer. Huge back yard, corner lot. You will not find a better deal in the area.
Investor Tools
$337,940
Estimated Property Value
$156,898Estimated Mortgage Balance
$181,042Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,028 /month
Positive
Cash Flow Estimate:
$676 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$428/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,444
$337,940
2025
$70,000
$267,940
$337,940
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,444
$337,940
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Town Square Mortgage & Investments Inc
Fha
$178,062
Yes
First
Apr 3, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$156,898
$181,042
53%
46%
$1,068/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,068/mo
+$1,504/mo
9.1%
