$463,000
NAL Estimated Property Value3402 Ladd Street, Dallas, TX, 75212
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Gas Cooktop, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size4,278 sqft
Building Information
Year Built2021
Stories2
Roof Type105
Garage Spaces2
Land Information
APN00000675226000000
Lot Number1
SubdivisionWheeler & Reuss Eagle Ford
Land UseResidential
Legal DescriptionWHEELER & REUSS EAGLE FORD BLK F/7111 LT 1 INT202100290018 DD09242021 CO-DC 7111 00F 00100 2007111 00F
Census Tract010101
Assessed Land Value$128,340
Assessed Improvement Value$334,250
Assessment Year2025
About this property
Modern two story new construction home near Trinity Groves! Three bedrooms and two and a half baths, game room, two car garage, two additional parking spaces in front of the garage, fenced with a gate, & sprinkler system. The corner section allows for outdoor activities in the back and side yards.
Investor Tools
$463,000
Estimated Property Value
$344,940Estimated Mortgage Balance
$118,060Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,778 /month
Positive
Cash Flow Estimate:
$926 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$899/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,468
$462,590
2025
$128,340
$334,250
$462,590
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,468
$462,590
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$378,450
No
First
Sep 24, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$344,940
$118,060
25%
75%
$2,269/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$2,269/mo
$-297/mo
5.1%
