$458,900
NAL Estimated Property Value3341 Darvany Drive, Dallas, TX, 75220
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Plumbed For Ice Maker, Washer
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size10,143 sqft
Building Information
Year Built1957
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000596710000000
Lot Number19
SubdivisionBradford
Land UseResidential
Legal DescriptionBRADFORD ESTATES 2 BLK 8/6450 LOT 19 INT201900211323 DD08072019 CO-DC 6450 008 01900 1006450 008
Census Tract009803
Assessed Land Value$225,000
Assessed Improvement Value$233,900
Assessment Year2025
About this property
Completely renovated Mid-Century with Classic Touches! Pier & Beam 3 Bedroom, 2 Bath with 2 Living Areas. Fully renovated Master Bath & Kitchen; newly built outdoor deck with access to living area & master. Home has two living areas: one with a movie theatre window looking towards an expansive lawn & towering pecan tree. The other living area shares an open plan with the kitchen & has access to a large outdoor deck perfect for entertaining! Gorgeous master bedroom with access to deck & backyard.
Investor Tools
$458,900
Estimated Property Value
$251,786Estimated Mortgage Balance
$207,114Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,753 /month
Positive
Cash Flow Estimate:
$918 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$788/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,160
$458,900
2025
$225,000
$233,900
$458,900
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,160
$458,900
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Bank
Building Or Construction Loan
$275,900
No
First
Oct 2, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$251,786
$207,114
45%
55%
$1,545/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,545/mo
+$427/mo
5.2%
