$245,730
NAL Estimated Property Value2918 Idaho Ave, Dallas, TX, 75216
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Range, Microwave
FlooringVinyl
Exterior
Exterior FeaturesRain Gutters, Private Yard
Lot Size8,585 sqft
Building Information
Year Built1935
Stories1
Roof Type105
Land Information
APN00000306058000000
Lot Number5
SubdivisionTrinity Heights Annex
Land UseResidential
Legal DescriptionTRINITY HEIGHTS ANNEX BLK 5/4129 LT 5 INT202300057027 DD03242023 CO-DC 4129 005 00500 2004129 005
Census Tract005600
Assessed Land Value$85,000
Assessed Improvement Value$160,730
Assessment Year2025
About this property
Taken down to the studs, not a stone left unturned. 3BR 2BA, brand new gas line, new HVAC, tankless hot water heater. Located 6 minutes from the Dallas Zoo in the vastly improved Trinity Heights area. This home will serve quite nicely as a move in ready personal home, great cash flowing rental or a profitable Airbnb. The oversized lot has a backyard that is ready for spring and summer.
Investor Tools
$245,730
Estimated Property Value
$221,426Estimated Mortgage Balance
$24,304Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,474 /month
Positive
Cash Flow Estimate:
$491 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$560/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,492
$245,730
2025
$85,000
$160,730
$245,730
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,492
$245,730
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$235,125
No
First
Mar 24, 2023
Apr 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$221,426
$24,304
9%
90%
$1,410/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,410/mo
+$562/mo
9.6%
