$264,000
NAL Estimated Property Value2735 Gladstone Dr, Dallas, TX, 75211
$285,302 ARV
Off Market
Property Lead Type:
BankruptcyAbsentee Owner
Highlights
Interior
AppliancesGas Range, Oven, Electric Water Heater
FlooringTile
Exterior
Exterior FeaturesGarden
Lot Size7,500 sqft
Building Information
Year Built1922
Stories1
Roof Type105
Garage Spaces3
Land Information
APN00000277759000000
Lot Number24
SubdivisionSunset Summit
Land UseResidential
Legal DescriptionSUNSET SUMMIT BLK B/3548 LOT 24 INT202200160219 DD06062022 CO-DC 3548 00B 02400 2003548 00B
Census Tract005300
Assessed Land Value$140,000
Assessed Improvement Value$114,650
Assessment Year2025
About this property
Escellent opportunity for first time buyers.
Investor Tools
$264,000
Estimated Property Value
$309,411Estimated Mortgage Balance
$264,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$285,301
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,584 /month
Positive
Cash Flow Estimate:
$528 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$403/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,516
$254,650
2025
$140,000
$114,650
$254,650
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,516
$254,650
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Unknown
$333,841
No
First
Jun 6, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$309,411
N/A
0%
117%
$2,002/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$2,002/mo
$-30/mo
9.0%
