$1,434,270
NAL Estimated Property Value3528 Princess Lane, Dallas, TX, 75229
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan, Gas Water Heater
FlooringCeramic Tile, Vinyl, Wood
Exterior
Lot Size9,944 sqft
Building Information
Year Built2010
Stories2
Roof Type105
Garage Spaces2
Land Information
APN00000588112000000
Lot Number5
SubdivisionSparkman
Land UseResidential
Legal DescriptionSPARKMAN ESTATES 1ST INST BLK F/6430 LOT 5 INT201900344213 DD12202019 CO-DC 6430 00F 00500 1006430 00F
Census Tract009702
Assessed Land Value$380,000
Assessed Improvement Value$1,054,270
Assessment Year2025
About this property
Amazing remodel or building opportunity in Sparkman Club Estates! Lovely 80 x 125 lot with several mature shade trees. Existing home is pier & beam. Bonus workshop in backyard is not included in the square footage. This property is being offered AS-IS. Seller will not be making any repairs. Buyers eligible to join Sparkman Club with swim, tennis and year round activities. Clubhouse located at 3366 Duchess Trail. Buyer to verify all measurements and all information provided.
Investor Tools
$1,434,270
Estimated Property Value
$965,360Estimated Mortgage Balance
$468,910Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,606 /month
Positive
Cash Flow Estimate:
$2,869 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,050/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$17,424
$1,434,270
2025
$380,000
$1,054,270
$1,434,270
No
Tax History
Year
Tax Paid
Assessed Value
2024
$17,424
$1,434,270
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$916,500
No
First
Feb 5, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$965,360
$468,910
32%
67%
$6,395/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$6,545/mo
$-3,973/mo
2.2%
