$478,000
NAL Estimated Property Value3152 Silverton Drive, Dallas, TX, 75229
$500,079 ARV
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Plumbed For Ice Maker, Refrigerator
FlooringCeramic Tile, Wood
Exterior
Lot Size14,355 sqft
Building Information
Year Built1959
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000608026000000
Lot Number4
SubdivisionSandlewood
Land UseResidential
Legal DescriptionSANDLEWOOD BLK D/6598 LT 4 INT202000149443 DD06102020 CO-DC 6598 00D 00400 1006598 00D
Census Tract009611
Assessed Land Value$250,000
Assessed Improvement Value$137,440
Assessment Year2025
About this property
Traditional 4 bedroom, 2 and half bath with 2 car garage. This home has a wonderful open layout with hardwood floors and ceramic tile throughout. Great size kitchen, formal dining, living room, and large den with half bath. Home is open with lots of natural light and plenty of living space for a large family. Great size backyard with work shed and sliding electric gate with plenty of parking. Home has had gas lines replaced. Sewer lines replaced in 2016. See attached for more upgrades.
Investor Tools
$478,000
Estimated Property Value
$284,821Estimated Mortgage Balance
$193,179Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$500,079
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,868 /month
Positive
Cash Flow Estimate:
$956 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$566/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,402
$387,440
2025
$250,000
$137,440
$387,440
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,402
$387,440
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Goodleap Llc
Conventional
$309,000
No
First
Mar 24, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$284,821
$193,179
40%
60%
$1,853/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,853/mo
+$719/mo
6.5%
