$373,000
NAL Estimated Property Value3655 La Joya Drive, Dallas, TX, 75220
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range
FlooringWood
Exterior
Exterior FeaturesStorage
Lot Size10,534 sqft
Building Information
Year Built1950
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000523741000000
Lot Number11
SubdivisionWalnut Hill
Land UseResidential
Legal DescriptionWALNUT HILL ESTATES BLK 22/6144 LT 11 INT202100080142 DD03182021 CO-DC 6144 022 01100 1006144 022
Census Tract009802
Assessed Land Value$238,000
Assessed Improvement Value$107,000
Assessment Year2025
About this property
Come and see this corner lot property. Completely remodeled with new roof, new wooden fence all around, new hand-scrapped wooden floor. Kitchen has modern backsplash and quartz countertops. Bathrooms completely remodeled with modern vanities. Freshly painted inside and out. House qualifies for Downpayment assistant program with BBVA or Bank of America. THIS IS A MUST SEE HOUSE!!
Investor Tools
$373,000
Estimated Property Value
$225,238Estimated Mortgage Balance
$147,762Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,238 /month
Positive
Cash Flow Estimate:
$746 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$607/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,419
$345,000
2025
$238,000
$107,000
$345,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,419
$345,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$250,000
No
First
Mar 18, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$225,238
$147,762
39%
60%
$1,499/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,499/mo
+$1,073/mo
8.3%
