$463,000
NAL Estimated Property Value3406 Ladd Street, Dallas, TX, 75212
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size4,278 sqft
Building Information
Year Built2021
Stories2
Roof Type105
Garage Spaces2
Land Information
APN00000675229000000
Lot Number2
SubdivisionWheeler & Reuss Eagle Ford
Land UseResidential
Legal DescriptionWHEELER & REUSS EAGLE FORD BLK F/7111 LT 2 INT202100205019 DD07082021 CO-DC 7111 00F 00200 2007111 00F
Census Tract010101
Assessed Land Value$128,340
Assessed Improvement Value$327,790
Assessment Year2025
About this property
Modern newly built two stories and three bedroom home in WEST DALLAS. LUXURY Fireplace. Oversize patio. 10ft ceilings. Luxury Master Bathroom. The spacious living area opens to the dining area and island kitchen with quartz counters, breakfast bar, and stainless appliances. The master suite features master bath with dual vanity and a large shower. Great backyard with an open air patio and wood privacy fence. Modern Staircase. A few minutes from Downtown Dallas. Alarm system.
Investor Tools
$463,000
Estimated Property Value
$421,904Estimated Mortgage Balance
$41,096Estimated Equity
8% 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
$898/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,458
$456,130
2025
$128,340
$327,790
$456,130
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,458
$456,130
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Tech Fcu
Fha
$402,573
Yes
First
Jul 8, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$421,904
$41,096
8%
91%
$2,777/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$2,777/mo
$-805/mo
5.1%
