$299,900
2549 Pilgrim Rest Drive, Dallas, TX, 75237
On Market
Property Lead Type:
BankruptcyPre-ForeclosureHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal, Microwave
FlooringCarpet, Luxury Vinyl Plank
Exterior
Lot Size5,500 sqft
Building Information
Year Built2002
Stories2
Roof Type105
Garage Spaces2
Land Information
APN007554000B0090000
Lot Number9
SubdivisionUnity
Land UseResidential
Legal DescriptionUNITY ESTATES PH 1 BLK B/7554 LT 9 INT201800224325 DD08202018 CO-DC 7554 00B 00900 4DA7554 00B
Census Tract010906
Assessed Land Value$70,000
Assessed Improvement Value$222,480
Assessment Year2025
About this property
Do Not miss this one! Seller has just finished rehab with new roof, Flooring, paint, fixtures, countertops and more! This is a beautiful home with lots of space! Kitchen has Granite and stainless appliances that has a view of Cozy den with fireplace. All this overlooks a great covered patio and private yard at back for cooking out! It is also located on a Peaceful street with great location conveniently located to shopping and dining!
Investor Tools
$0Estimated Mortgage Balance
$299,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,799 /month
Positive
Cash Flow Estimate:
$600 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$467/month
$205/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,109
$292,480
2025
$70,000
$222,480
$292,480
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,109
$292,480
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$299,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$205/mo
+$1,767/mo
7.9%
