$256,000
NAL Estimated Property Value3505 Gray Dr, Mesquite, TX, 75150
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Gas Water Heater
FlooringWood
Exterior
Lot Size7,874 sqft
Building Information
Year Built1958
Stories1
Roof Type105
Garage Spaces1
Land Information
APN38033500110280000
Lot Number28
SubdivisionCasa View Heights 5th Sec
Land UseResidential
Legal DescriptionCASA VIEW HEIGHTS 16 5TH SEC BLK 11 LT 28 INT202300134820 DD07072023 CO-DC 0335001102800 1CM03350011
Census Tract017900
Assessed Land Value$50,000
Assessed Improvement Value$206,000
Assessment Year2025
About this property
Nicely updated home with NEW HVAC, interior paint, refreshed hdwood floors, cfans, & LED lighting. Updated kitchen has quartz ctops, stainless appliances, new flooring, & sink faucet. All new hall bath has NEW tub, wall tile, vanity cab, flooring, & lighting. Full size Laundry room off kitchen. Dining room overlooks the large backyard. New cfans in all bedrooms. Nicely landscaped. DISCLOSURES in list docs. Seller has NO SURVEY.
Investor Tools
$256,000
Estimated Property Value
$224,302Estimated Mortgage Balance
$31,698Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,536 /month
Positive
Cash Flow Estimate:
$512 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$602/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,939
$256,000
2025
$50,000
$206,000
$256,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,939
$256,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primary Residential Mortgage Inc
Conventional
$236,550
No
First
Jul 7, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$224,302
$31,698
12%
88%
$1,419/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,419/mo
+$553/mo
9.2%
