$280,000
NAL Estimated Property Value3017 Shenstone Dr, Dallas, TX, 75228
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave, Refrigerator
FlooringLaminate
Exterior
Lot Size7,718 sqft
Building Information
Year Built1955
Stories1
Roof Type105
Land Information
APN00000724360000000
Lot Number17
SubdivisionLinda Terrace
Land UseResidential
Legal DescriptionLINDA TERRACE BLK E/7353 LT 17 SHENSTONE DR INT202300012147 DD01192023 CO-DC 7353 00E 01700 3007353 00E
Census Tract012301
Assessed Land Value$60,000
Assessed Improvement Value$220,000
Assessment Year2025
About this property
This 4-bedroom, 2-bathroom home has been totally remodeled with the following, roof, flooring, kitchen cabinets, bathrooms, paint, new storage shed in the backyard. The master bedroom has a Walkin closet, and the master bathroom has a steam shower. The house comes with all new appliances. The house is located near Eastfield college. The seller will consider owner financing. Buyer and buyer's agent to verify sq. ft. and schools.
Investor Tools
$280,000
Estimated Property Value
$193,792Estimated Mortgage Balance
$86,208Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,794 /month
Positive
Cash Flow Estimate:
$598 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$607/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,882
$280,000
2025
$60,000
$220,000
$280,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,882
$280,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wildcat Lending Fund One Lp
Purchase Money Mortgage
$206,500
No
First
Jan 19, 2023
Jul 2023
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$193,792
$86,208
30%
69%
$1,239/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,239/mo
+$1,333/mo
11.0%
