$222,000
NAL Estimated Property Value2650 Klondike Dr, Dallas, TX, 75228
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven
Exterior
Lot Size12,179 sqft
Building Information
Year Built1955
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00000710536000000
Lot Number11
SubdivisionCloverdale No 3
Land UseResidential
Legal DescriptionCLOVERDALE NO 3 BLK E/7306 LT 11 CO-DALLAS 7306 00E 01100 3007306 00E
Census Tract012301
Assessed Land Value$60,000
Assessed Improvement Value$160,000
Assessment Year2025
About this property
Charming 3 bedroom, 1.5 bath home located in a quiet, established neighborhood on a big lot. Situated on a fenced corner lot, this property offers an inviting open floor plan with a very functional layout. The home has plenty of beautiful natural light, perfect for relaxing or entertaining. Centrally located near shopping, dining, and major roadways for easy access throughout Dallas. A wonderful home at an affordable price, come see it while you can!
Investor Tools
$222,000
Estimated Property Value
$122,785Estimated Mortgage Balance
$99,215Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,350 /month
Positive
Cash Flow Estimate:
$450 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$538/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,344
$220,000
2025
$60,000
$160,000
$220,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,344
$220,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Texas
Unknown
$123,500
No
First
Jan 30, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$122,785
$99,215
44%
55%
$741/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$741/mo
+$1,231/mo
10.7%
