$205,000
NAL Estimated Property Value2452 Summit Lane, Dallas, TX, 75227
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Range
FlooringCeramic Tile
Exterior
Lot Size4,099 sqft
Building Information
Year Built1985
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00676400051270000
Lot Number127
SubdivisionHillside Oaks Ph 3
Land UseResidential
Legal DescriptionHILLSIDE OAKS PH 3 BLK 5/6764 LOT 127 INT202000100990 DD04152020 CO-DC 6764 005 12700 4DA6764 005
Census Tract017605
Assessed Land Value$50,000
Assessed Improvement Value$138,310
Assessment Year2025
Investor Tools
$205,000
Estimated Property Value
$250,902Estimated Mortgage Balance
$205,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,230 /month
Positive
Cash Flow Estimate:
$410 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$436/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,209
$188,310
2025
$50,000
$138,310
$188,310
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,209
$188,310
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Town Square Mortgage & Investments Inc
Fha
$142,373
Yes
First
Apr 15, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$250,902
N/A
0%
122%
$1,708/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,708/mo
+$264/mo
11.5%
