$209,000
NAL Estimated Property Value3614 Grafton Avenue, Dallas, TX, 75211
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Range, Plumbed For Ice Maker
FlooringVinyl
Exterior
Lot Size7,208 sqft
Building Information
Year Built1948
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000362629000000
Lot Number29
SubdivisionBluebonnet Lawn
Land UseResidential
Legal DescriptionBLUEBONNET LAWN LOT 29 GRAFTON INT202000212203 DD08042020 CO-DC 5138 002 02900 2005138 002
Census Tract006501
Assessed Land Value$80,000
Assessed Improvement Value$107,500
Assessment Year2025
About this property
Cute little 2 bedroom bugalow with living and dining rooms. Bring your ideas and creativity to make this your own. There is an oversized one car garage 20 X 25 that could be made in to a man cave, gameroom or whatever your imagination can come up with. won't last long, come take a look.
Investor Tools
$209,000
Estimated Property Value
$122,426Estimated Mortgage Balance
$86,574Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,254 /month
Positive
Cash Flow Estimate:
$418 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$436/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,191
$187,500
2025
$80,000
$107,500
$187,500
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,191
$187,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$130,000
No
First
Mar 20, 2023
Apr 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$122,426
$86,574
41%
59%
$780/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$780/mo
+$785/mo
9.0%
