$280,690
NAL Estimated Property Value333 Campus Drive, Dallas, TX, 75217
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Gas Range, Refrigerator, Vented Exhaust Fan
FlooringLaminate, Vinyl, Wood
Exterior
Lot Size10,576 sqft
Building Information
Year Built1957
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00000774616000000
Lot Number21
SubdivisionEvelyn Lavelle Heights
Land UseResidential
Legal DescriptionEVELYN LAVELLE HEIGHTS BLK B/7881 LOT 21 INT202100084883 DD03222021 CO-DC 7881 00B 02100 3007881 00B
Census Tract011701
Assessed Land Value$35,000
Assessed Improvement Value$245,690
Assessment Year2025
About this property
BACK TO THE MARKET. The buyer was not able to qualify... Very well maintained house with large backyard with covered area for outside reunions. 2 living areas, covered garage for one, beautiful laminate and wooden floors. Come and see this pretty house, it won't last long. foundation was determined to be in satisfactory condition, according to the structural engineer report dated Nov 30, 2020. HOME SOLD AS IS. Seller will need a least 30-45 days lease back.
Investor Tools
$280,690
Estimated Property Value
$144,198Estimated Mortgage Balance
$136,492Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,684 /month
Positive
Cash Flow Estimate:
$561 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$580/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,558
$280,690
2025
$35,000
$245,690
$280,690
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,558
$280,690
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$160,050
No
First
Mar 22, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$144,198
$136,492
48%
51%
$960/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$960/mo
+$1,012/mo
8.4%
