$628,620
NAL Estimated Property Value3225 Chapel Downs Drive, Dallas, TX, 75229
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Convection Oven, Dishwasher, Disposal, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater
FlooringLaminate
Exterior
Exterior FeaturesRain Gutters, Lighting, Private Yard
Lot Size10,000 sqft
Building Information
Year Built1962
Stories1
Roof Type105
Garage Spaces4
Land Information
APN00000588514000000
Lot Number15
SubdivisionChapel Downs 2nd Sec
Land UseResidential
Legal DescriptionCHAPEL DOWNS 2ND SEC BLK E/6431 LT 15 INT202100090886 DD03262021 CO-DC 6431 00E 01500 1006431 00E
Census Tract009701
Assessed Land Value$237,500
Assessed Improvement Value$391,120
Assessment Year2025
Investor Tools
$628,620
Estimated Property Value
$268,484Estimated Mortgage Balance
$360,136Estimated Equity
57% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,772 /month
Positive
Cash Flow Estimate:
$1,257 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$843/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,970
$628,620
2025
$237,500
$391,120
$628,620
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,970
$628,620
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending Inc
Conventional
$298,000
No
First
Mar 26, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$268,484
$360,136
57%
43%
$1,787/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,787/mo
+$185/mo
3.8%
