$1,507,000
NAL Estimated Property Value3654 Timberview Road, Dallas, TX, 75229
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size23,019 sqft
Building Information
Year Built2023
Stories2
Roof Type105
Garage Spaces3
Land Information
APN00000587008000000
Lot Number13
SubdivisionHighland North 2
Land UseResidential
Legal DescriptionHIGHLAND NORTH 2 BLK B/6428 LOT 13 TIMBERVIEW ROAD INT202200167406 DD06142022 CO-DC 6428 00B 01300 1006428 00B
Census Tract009702
Assessed Land Value$480,000
Assessed Improvement Value$704,440
Assessment Year2025
About this property
This home in need of repairs sits on a beautiful half acre creek lot with a large 41 x 23 detached garage. Behind the house a rolling green hill leads down to a babbling brook that winds through a beautiful wooded area. Property is offered AS-IS, seller to make no repairs. The house needs significant work to its pier and beam foundation and will not qualify for traditional financing in its current condition. The large detached garage sits on a thick concrete slab.
Investor Tools
$1,507,000
Estimated Property Value
$332,440Estimated Mortgage Balance
$1,174,560Estimated Equity
77% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,042 /month
Positive
Cash Flow Estimate:
$3,014 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,021/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$16,718
$1,184,440
2025
$480,000
$704,440
$1,184,440
No
Tax History
Year
Tax Paid
Assessed Value
2024
$16,718
$1,184,440
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Inwood National Bank
Building Or Construction Loan
$350,000
No
First
Aug 7, 2023
Aug 2024
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$332,440
$1,174,560
77%
22%
$2,099/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$2,099/mo
+$473/mo
2.0%
