$214,000
NAL Estimated Property Value2738 Kellogg Ave, Dallas, TX, 75216
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Water Heater
FlooringCarpet, Vinyl
Exterior
Lot Size6,387 sqft
Building Information
Year Built1979
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00000453880000000
Lot Number4
SubdivisionCedar
Land UseResidential
Legal DescriptionCEDAR CREST HEIGHTS REV BLK P/5856 LOT 4 INT202300254841 DD12192023 CO-DC 5856 00P 00400 2005856 00P
Census Tract008801
Assessed Land Value$55,000
Assessed Improvement Value$136,110
Assessment Year2025
About this property
The seller is offering the property AS-IS. Huge Potential for a first-time home buyer or investor.
Investor Tools
$214,000
Estimated Property Value
$198,995Estimated Mortgage Balance
$15,005Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,284 /month
Positive
Cash Flow Estimate:
$428 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$445/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,271
$191,110
2025
$55,000
$136,110
$191,110
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,271
$191,110
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
E Mortgage Capital Inc
Va
$205,422
Yes
First
Aug 30, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$198,995
$15,005
7%
93%
$1,232/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$1,232/mo
+$333/mo
8.8%
