$293,930
NAL Estimated Property Value2546 Friendway Lane, Dallas, TX, 75237
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Electric Water Heater
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size5,500 sqft
Building Information
Year Built2001
Stories1
Roof Type105
Garage Spaces2
Land Information
APN007554000D0210000
Lot Number21
SubdivisionUnity
Land UseResidential
Legal DescriptionUNITY ESTATES PH 1 BLK D/7554 LT 21 INT202100079873 DD03182021 CO-DC 7554 00D 02100 4DA7554 00D
Census Tract010906
Assessed Land Value$70,000
Assessed Improvement Value$223,930
Assessment Year2025
About this property
Multiple OFFERS BEST & FINAL 02-06-2021 MIDNIGHT. Don't miss out on this beautiful 4 Bed 2 Bath home! Light and bright throughout! Open floor plan features the huge Island in the Kitchen and spacious Living room. Featuring a study, that can be used as a 5th bedroom, large bedrooms, quiet subdivision near shopping, dining and freeways, landscaped front yard! Backyard has been fully converted to a parking lot with remote gate access, all enclosed with a privacy fence.
Investor Tools
$293,930
Estimated Property Value
$170,280Estimated Mortgage Balance
$123,650Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,764 /month
Positive
Cash Flow Estimate:
$588 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$704/month
$189/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,977
$293,930
2025
$70,000
$223,930
$293,930
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,977
$293,930
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Bank Financial
Conventional
$189,000
No
First
Mar 18, 2021
Apr 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$170,280
$123,650
42%
58%
$1,134/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,323/mo
+$1,249/mo
10.5%
