$771,000
NAL Estimated Property Value3715 Reagan Street, Dallas, TX, 75219
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Double Oven, Gas Cooktop, Microwave
FlooringCarpet, Wood
Exterior
Lot Size2,000 sqft
Building Information
Year Built1998
Stories2
Roof Type105
Garage Spaces2
Land Information
APN001566000401D0000
Lot Number1D
SubdivisionHolland-Reagan
Land UseResidential
Legal DescriptionHOLLAND-REAGAN BLK 4/1566 LT 1D ACS 0.0459 INT202000084520 DD03192020 CO-DC 1566 004 01D00 3DA1566 004
Census Tract000606
Assessed Land Value$150,000
Assessed Improvement Value$542,470
Assessment Year2025
About this property
Gorgeous Quiet Corner unit Townhome with LOTS of Light .NO HOA. Enjoy open living dining kitchen floor plan with private patio at the back. Huge master with fireplace and private balcony, front room can used as office, third floor as game room or media or teenage room. 2 cars garage, sprinkler system. recent update; interior and exterior, refinish hardwood floor, carpet, quarts countertop and glass back splash.
Investor Tools
$771,000
Estimated Property Value
$580,105Estimated Mortgage Balance
$190,895Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,626 /month
Positive
Cash Flow Estimate:
$1,542 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,197/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,512
$692,470
2025
$150,000
$542,470
$692,470
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,512
$692,470
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Home Point Financial Corporation
Conventional
$510,000
No
First
Jun 1, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$580,105
$190,895
24%
75%
$3,799/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,730/mo
$3,799/mo
$-1,069/mo
4.2%
