$368,480
NAL Estimated Property Value3637 Ruskin St, Dallas, TX, 75215
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringVinyl
Exterior
Lot Size6,674 sqft
Building Information
Year Built2023
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000170575000000
Lot Number6
SubdivisionMontrose
Land UseResidential
Legal DescriptionRUSSELL REALTY CO MONTROSE BLK C/1701 LOT 6 INT202400052401 DD03232024 CO-DC 1701 00C 00600 1001701 00C
Census Tract003700
Assessed Land Value$66,740
Assessed Improvement Value$301,740
Assessment Year2025
About this property
I'M GORGEOUS! Who doesn't want a big 2-car garage? 3 bedroom and 2 bath home with stunning granite and fabulous cabinets throughout. The Primary bath has a tub and separate shower with stunning tiles, and a large walk-in closet. Attention to details in this house - accent walls, electric fireplace to anchor the large living room, and beautiful hardware and faucets.
Investor Tools
$368,480
Estimated Property Value
$287,423Estimated Mortgage Balance
$81,057Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,211 /month
Positive
Cash Flow Estimate:
$737 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$541/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,648
$368,480
2025
$66,740
$301,740
$368,480
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,648
$368,480
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Originpoint Llc
Conventional
$294,500
No
First
Mar 13, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$287,423
$81,057
21%
78%
$1,911/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,911/mo
+$61/mo
6.4%
