$336,770
NAL Estimated Property Value2611 Whitewood Drive, Dallas, TX, 75233
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Range, Microwave
FlooringLaminate, Wood
Exterior
Lot Size11,064 sqft
Building Information
Year Built1955
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000494572000000
Lot Number8
SubdivisionKiestwood
Land UseResidential
Legal DescriptionKIESTWOOD ESTATES BLK 1/6038 PT LT 8 INT201000215064 DD08132010 CO-DC 6038 001 00800 2006038 001
Census Tract010806
Assessed Land Value$70,000
Assessed Improvement Value$266,770
Assessment Year2025
About this property
Cute, Cute renovated home in Kiestwood estates. Hard floors, windows replaced in 2016, roof replaced in 2017, most renovations done within the last 2 years. 3 bedrooms 2 baths with an office, newer high end wood privacy fencing. You won't want to miss this one. Located close to Kiestwood trails and Kiest Park. No HOA!
Investor Tools
$336,770
Estimated Property Value
$404,905,234Estimated Mortgage Balance
$336,770Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,021 /month
Positive
Cash Flow Estimate:
$674 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$809/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,025
$336,770
2025
$70,000
$266,770
$336,770
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,025
$336,770
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nwl Company Llc
Commercial
$424,862,000
No
First
Oct 5, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$404,905,234
N/A
0%
120232%
$2,547,263/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$2,547,263/mo
$-2,545,291/mo
7.0%
