1view

Owner Contacts

$224,230

NAL Estimated Property Value

3125 Nandina Drive, Dallas, TX, 75241

Off Market

3 Beds

1 Bath

1,044 Sq Ft

$56.51 / sqft

Built in 1958

Property Lead Type:

BankruptcyPre-ForeclosureOff-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Garage Available

Heating Central

Cooling

AppliancesNone, Gas Water Heater

FlooringCarpet, Wood

Exterior

Lot Size14,814 sqft

Building Information

Year Built1958

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000755941000000

Lot Number22

SubdivisionAlta Mesa Park

Land UseResidential

Legal DescriptionALTA MESA PARK EST BLK 21/7614 NE 60' LT 22 INT202000077977 DD03122020 CO-DC 7614 021 02200 2007614 021

Census Tract016710

Assessed Land Value$80,000

Assessed Improvement Value$144,230

Assessment Year2025

About this property

Great investment opportunity on this older three bedroom, one bath home with one car attached garage. Living room, dining room, and good size kitchen. Large back yard. Easy access to highway. Home has lots of potential and would make a great rental too!

Investor Tools

$224,230

Estimated Property Value

$61,552Estimated Mortgage Balance

$162,678Estimated Equity

72% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,345 /month

Positive

Cash Flow Estimate:

$448 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$511/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,012

$224,230

2025

$80,000

$144,230

$224,230

Yes (2022)

Tax History

Year

Tax Paid

Assessed Value

2024

$5,012

$224,230

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Urban Coyote Holdings Llc

Purchase Money Mortgage

$70,000

First

Mar 12, 2020

Apr 2021

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$61,552

$162,678

72%

27%

$420/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$420/mo

+$1,552/mo

10.6%

Learn About the Market: Opportunity in Dallas

Explore

Dallas

The largest metro area in Texas, Dallas–Fort Worth blends corporate muscle with suburban sprawl and long-run growth. Anchored by Fortune 500 headquarters, two major airports, and sprawling master-planned communities, the region stretches from Uptown Dallas high-rises to Fort Worth’s historic Stockyards.

DFW is where finance meets freight, tech meets transportation, and new subdivisions seem to rise as quickly as new logistics hubs. It’s a metro defined by scale — in jobs, rooftops, and opportunity.

Explore This Area