$193,000
NAL Estimated Property Value3325 Nomas St, Dallas, TX, 75212
$205,351 ARV
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityVacant HomesMove-In Ready
Highlights
Interior
AppliancesNone
FlooringWood
Exterior
Lot Size7,510 sqft
Building Information
Year Built1943
Stories1
Roof Type106
Garage Spaces1
Land Information
APN00000682603000000
Lot Number32
SubdivisionWestmoreland Park
Land UseResidential
Legal DescriptionWESTMORELAND PARK BLK 2/7144 LT 32 INT202400021171 DD01312024 CO-DC 7144 002 03200 2007144 002
Census Tract010500
Assessed Land Value$95,000
Assessed Improvement Value$97,390
Assessment Year2025
About this property
3 bed 2 bath frame home built in 1943 in need of extensive rehab. Larger than tax roll due to addition not reflected on tax rolls. Home sits on a 7500 sqf lot and located in a great area with many new construction's homes being built. Home is vacant with clear title. Buyer to pay all closing costs. Great for fix and flip or possible redevelopment. Buyer to verify schools and measurements.
Investor Tools
$193,000
Estimated Property Value
$95,621Estimated Mortgage Balance
$97,379Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$205,350
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,158 /month
Positive
Cash Flow Estimate:
$386 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$349/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,219
$192,390
2025
$95,000
$97,390
$192,390
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,219
$192,390
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cr Lending Llc
Purchase Money Mortgage
$100,000
No
First
Dec 29, 2023
Jun 2024
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$95,621
$97,379
50%
50%
$600/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$600/mo
+$965/mo
9.7%
