$412,000
NAL Estimated Property Value3141 Wildflower Drive, Dallas, TX, 75229
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDouble Oven, Electric Cooktop
FlooringCarpet, Ceramic Tile, Vinyl, Wood
Exterior
Lot Size10,000 sqft
Building Information
Year Built1960
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000607873000000
Lot Number15
SubdivisionSandlewood No 2
Land UseResidential
Legal DescriptionSANDLEWOOD NO 2 BLK A/6598 LT 15 INT202000291151 DD10202020 CO-DC 6598 00A 01500 1006598 00A
Census Tract009611
Assessed Land Value$250,000
Assessed Improvement Value$150,370
Assessment Year2025
Investor Tools
$412,000
Estimated Property Value
$250,128Estimated Mortgage Balance
$161,872Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,472 /month
Positive
Cash Flow Estimate:
$824 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$557/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,629
$400,370
2025
$250,000
$150,370
$400,370
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,629
$400,370
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security National Mortgage Co
Conventional
$279,837
No
First
Oct 20, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$250,128
$161,872
39%
61%
$1,678/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,678/mo
+$294/mo
5.7%
