$222,000
NAL Estimated Property Value2919 Pleasant Drive, Dallas, TX, 75227
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesGas Oven, Gas Range, Gas Water Heater
FlooringTile, Vinyl, Wood
Exterior
Exterior FeaturesBalcony, Fire Pit, Lighting, Private Yard, Other, Garden
Lot Size8,847 sqft
Building Information
Year Built1948
Stories1
Roof Type105
Land Information
APN00000535963000000
Lot Number15A
SubdivisionCody O T
Land UseResidential
Legal DescriptionE H PRATLEYS BLK 1/6196 LOT 15A INT202200270635 DD10072022 CO-DC 6196 001 15A00 3006196 001
Census Tract009001
Assessed Land Value$65,000
Assessed Improvement Value$127,020
Assessment Year2025
About this property
Charming 3-Bedroom home, with great drive-up view, a pretty front porch and circle driveway with beautiful white iron security gate. Pleasant & big private backyard with concrete patio, garden area & chicken coop comfortably wooded providing just the right amount of shade for a comfortable outdoor gathering. Great for entertaining! Clean ceramic tile, wood and vinyl throughout the house. Kitchen opens nicely to the dining and living areas. Property also boasts 4 plentiful and healthy fruit trees, 1 fig and 3 peach.
Investor Tools
$222,000
Estimated Property Value
$180,633Estimated Mortgage Balance
$41,367Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,332 /month
Positive
Cash Flow Estimate:
$444 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$450/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,292
$192,020
2025
$65,000
$127,020
$192,020
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,292
$192,020
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$193,500
No
First
Oct 7, 2022
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$180,633
$41,367
18%
81%
$1,161/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,161/mo
+$811/mo
10.7%
