$197,000
NAL Estimated Property Value3023 Kilburn Avenue, Dallas, TX, 75216
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Plumbed For Ice Maker, Refrigerator
FlooringCeramic Tile, Laminate
Exterior
Lot Size7,312 sqft
Building Information
Year Built1951
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00000446995000000
Lot Number5
SubdivisionAnn Arbor Rev
Land UseResidential
Legal DescriptionANN ARBOR REV BLK B/5842 LT 5 INT202200007377 DD01062022 CO-DC 5842 00B 00500 2005842 00B
Census Tract008701
Assessed Land Value$70,000
Assessed Improvement Value$123,070
Assessment Year2025
About this property
Beautifully remodeled 3 bed 1 bathroom home. New windows, new AC unit, new siding, stainless steel appliances, and much more! Laminate flooring and new tiling through out. Minutes away from downtown Dallas. Nice sized front and backyard. Come and see! Multiple Offers - Highest and Best by Thursday Dec 2 5pm
Investor Tools
$197,000
Estimated Property Value
$157,037Estimated Mortgage Balance
$39,963Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,182 /month
Positive
Cash Flow Estimate:
$394 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$442/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,315
$193,070
2025
$70,000
$123,070
$193,070
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,315
$193,070
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$171,000
No
First
Jan 6, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$157,037
$39,963
20%
80%
$1,026/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,026/mo
+$946/mo
12.0%
