$336,970
NAL Estimated Property Value3509 Linda Drive, Dallas, TX, 75220
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven
FlooringWood
Exterior
Lot Size6,873 sqft
Building Information
Year Built1950
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00000523873000000
Lot Number17
SubdivisionWalnut Hill
Land UseResidential
Legal DescriptionWALNUT HILL ESTATES BLK 24/6144 LT 17 INT202000273672 DD10022020 CO-DC 6144 024 01700 1006144 024
Census Tract009802
Assessed Land Value$280,000
Assessed Improvement Value$56,970
Assessment Year2025
About this property
3509 Linda Drive is a perfect investor opportunity in Northwest Dallas! Listed at $215,000, 3509 Linda Drive has been newly renovated with new hardwood floors, updated kitchen with appliances, and a fresh exterior redesign. This spacious 2 bed 1 bath also has a large backyard with a detached shed that can be used for parking or storage. Would make a great Section 8 opportunity once converted for the program. All offers are being welcomed at this time.
Investor Tools
$336,970
Estimated Property Value
$156,553Estimated Mortgage Balance
$180,417Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,022 /month
Positive
Cash Flow Estimate:
$674 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$666/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,306
$336,970
2025
$280,000
$56,970
$336,970
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,306
$336,970
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Bank Financial
Conventional
$175,500
No
First
Oct 2, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$156,553
$180,417
53%
46%
$1,053/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$1,053/mo
+$512/mo
5.6%
