$286,000
NAL Estimated Property Value2910 Andrea Ln, Dallas, TX, 75228
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesGas Range, Plumbed For Ice Maker
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size7,318 sqft
Building Information
Year Built1954
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00000712951000000
Lot Number15
SubdivisionShiloh Park
Land UseResidential
Legal DescriptionSHILOH PARK BLK B/7311 LT 15 INT202100115356 DD04162021 CO-DC 7311 00B 01500 3007311 00B
Census Tract012501
Assessed Land Value$60,000
Assessed Improvement Value$215,000
Assessment Year2025
About this property
Come and see this beautifully maintained home near by Harry Stone Park! This home offers fresh paint throughout on the interior and exterior with updated bathroom and flooring!! Building out back is 20x12 with electricity and plumbing. Fridge, washer, dryer and stove included!
Investor Tools
$286,000
Estimated Property Value
$205,775Estimated Mortgage Balance
$80,225Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,716 /month
Positive
Cash Flow Estimate:
$572 /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
$3,906
$275,000
2025
$60,000
$215,000
$275,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,906
$275,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Conventional
$227,950
No
First
Apr 16, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$205,775
$80,225
28%
72%
$1,367/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,367/mo
+$1,205/mo
10.8%
