$275,000
NAL Estimated Property Value3115 Marjorie Avenue, Dallas, TX, 75216
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size7,207 sqft
Building Information
Year Built2019
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000447229000000
Lot Number14
SubdivisionFirst Section Of Ann Arbor Addition
Land UseResidential
Legal DescriptionANN ARBOR BLK D/5842 LT 14 INT202000042519 DD02112020 CO-DC 5842 00D 01400 2005842 000
Census Tract008701
Assessed Land Value$70,000
Assessed Improvement Value$168,880
Assessment Year2025
About this property
New Construction Build with Brick and Stone facade. Home features 3 Bedroom & 2 Full Bath, 10 foot ceilings, Quartz Counter Tops, 2 Car Garage, Custom Kitchen Cabinets with Designer Vent Hood and Stainless Steel Appliances. This beautiful new home features the open plan concept. Come see it Today!
Investor Tools
$275,000
Estimated Property Value
$172,273Estimated Mortgage Balance
$102,727Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,650 /month
Positive
Cash Flow Estimate:
$550 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$407/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,512
$238,880
2025
$70,000
$168,880
$238,880
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,512
$238,880
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$190,467
No
First
May 24, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$172,273
$102,727
37%
63%
$1,142/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,142/mo
+$830/mo
8.6%
