$215,440
NAL Estimated Property Value2660 Downing Avenue, Dallas, TX, 75216
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesGas Oven, Gas Range, Vented Exhaust Fan
FlooringCarpet, Laminate, Wood
Exterior
Lot Size7,689 sqft
Building Information
Year Built1957
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00000453286000000
Lot Number14
SubdivisionCedar
Land UseResidential
Legal DescriptionCEDAR CREST HEIGHTS LOT 14 DOWNING INT202000221316 DD08062020 CO-DC 5856 000 01400 2005856 000
Census Tract008801
Assessed Land Value$55,000
Assessed Improvement Value$160,440
Assessment Year2025
About this property
Well maintained, solid as a rock home in a well established neighborhood which offers its original wood floors throughout the living room and hallway. It has 3bedrooms and an additional added living roomfor entertaining. There are 2 full bahts. Roof is within 10yrs old and has a new HVAC since Sept 2019, and a large backyard.The home can still use some tlc. Buyer to verify all schools and measurements. Please do not change title office..
Investor Tools
$215,440
Estimated Property Value
$163,076Estimated Mortgage Balance
$52,364Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,293 /month
Positive
Cash Flow Estimate:
$431 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$441/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,215
$215,440
2025
$55,000
$160,440
$215,440
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,215
$215,440
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Trident Realty Investments Llc
Commercial
$165,000
No
First
Sep 26, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$163,076
$52,364
24%
76%
$990/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$990/mo
+$982/mo
11.0%
