$192,000
NAL Estimated Property Value3220 Utah Avenue, Dallas, TX, 75216
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityVacant Homes
Highlights
Interior
AppliancesPlumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Lot Size9,838 sqft
Building Information
Year Built1948
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00000477667000000
SubdivisionTrinity Heights Annex
Land UseResidential
Legal DescriptionTRINITY HEIGHTS ANNEX BLK 22/5999 LT 7 INT201900180190 DD07102019 CO-DC 5999 022 00700 4DA5999 022
Census Tract005901
Assessment Year2025
About this property
Refreshed & updated 3 bedroom 1bath with central heat & air.
Investor Tools
$192,000
Estimated Property Value
$101,427Estimated Mortgage Balance
$90,573Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,152 /month
Positive
Cash Flow Estimate:
$384 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$402/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,870
$180,530
2025
N/A
N/A
$180,530
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,870
$180,530
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Town Square Mortgage & Investments Inc
Conventional
$110,037
No
First
Mar 11, 2022
Apr 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$101,427
$90,573
47%
53%
$660/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$660/mo
+$905/mo
9.8%
