$247,220
NAL Estimated Property Value3248 Bellville Dr, Dallas, TX, 75228
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven, Electric Water Heater, Other
FlooringVinyl, Other
Exterior
Lot Size3,851 sqft
Building Information
Year Built1998
Stories1
Roof Type105
Garage Spaces2
Land Information
APN007365000A43A0000
Lot Number43A
SubdivisionStellar
Land UseResidential
Legal DescriptionSTELLAR ESTATES 2ND REPLAT BLK A/7365 LT 43A INT202400026803 DD02022024 CO-DC 7365 00A 43A00 1DA7365 00A
Census Tract012302
Assessed Land Value$60,000
Assessed Improvement Value$187,220
Assessment Year2025
About this property
Rare 1998 built single-family home just minutes from Downtown, The Dallas Arboretum, and White Rock Lake. This home is close to major highways, and shopping. Conveniently located less than 1.5 miles from Truett Elementary, Lang Middle School, White Rock Hills Park, and White Rock Hills Library. Tons of closet space! See private remarks.
Investor Tools
$247,220
Estimated Property Value
$52,020Estimated Mortgage Balance
$195,200Estimated Equity
78% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,483 /month
Positive
Cash Flow Estimate:
$494 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$563/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,525
$247,220
2025
$60,000
$187,220
$247,220
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,525
$247,220
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Option One Mortgage Corp
Unknown
$84,000
No
First
Feb 23, 2006
Mar 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$52,020
$195,200
78%
21%
$664/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$664/mo
+$1,308/mo
9.6%
