$313,750
NAL Estimated Property Value2505 Melbourne Avenue, Dallas, TX, 75233
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Vented Exhaust Fan
FlooringLaminate
Exterior
Lot Size8,296 sqft
Building Information
Year Built1953
Stories1
Roof Type105
Land Information
APN00000465832000000
Lot Number38
SubdivisionRoland Dale Rev
Land UseResidential
Legal DescriptionROLAND DALE REV BLK 1/5967 LOT 38 INT202000286935 DD10132020 CO-DC 5967 001 03800 2005967 001
Census Tract010804
Assessed Land Value$120,000
Assessed Improvement Value$193,750
Assessment Year2025
About this property
Beautiful home 3 bedroom and 2 bathroom one story in the very heart of Oak cliff, very close to Bishop Arts. Totally remodeled in the inside and fresh paint in the outside. Huge backyard, new kitchen cabinets. Will have new kitchen stainless steel appliances before closing. This is a must see, it won't last long! Ask about the 100% financing program with a minimum of 600 credit score. No existing Survey, Buyer will need to purchase a new one.
Investor Tools
$313,750
Estimated Property Value
$198,650Estimated Mortgage Balance
$115,100Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,883 /month
Positive
Cash Flow Estimate:
$628 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$583/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,428
$313,750
2025
$120,000
$193,750
$313,750
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,428
$313,750
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Fha
$212,087
Yes
First
Oct 13, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$198,650
$115,100
36%
63%
$1,336/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,336/mo
+$636/mo
7.5%
