$552,900
NAL Estimated Property Value3728 Weeburn Drive, Dallas, TX, 75229
$718,770 ARV
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Double Oven, Dryer, Electric Cooktop, Electric Oven, Plumbed For Ice Maker, Refrigerator, Washer
FlooringCarpet, Parquet
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size8,059 sqft
Building Information
Year Built1967
Stories1
Roof Type127
Garage Spaces2
Land Information
APN00000595267000000
Lot Number2
SubdivisionUnderwood
Land UseResidential
Legal DescriptionUNDERWOOD ESTATES 7 BLK B/6443 W PT LT 2 ACS 0.185 INT202100286250 DD09212021 CO-DC 6443 00B 00200 1DA6443 00B
Census Tract009609
Assessed Land Value$400,000
Assessed Improvement Value$152,900
Assessment Year2025
About this property
What a gem in North Dallas-a full duplex! Perfect to live in one side and generate income on the other. This full duplex is centrally located close to shopping, restaurants, schools and entertainment. Each room is spacious and ready for your design touches. Entertain inside or outside on the patio. A large yard allows for additional space to enjoy the outdoors.
Investor Tools
$552,900
Estimated Property Value
$196,533Estimated Mortgage Balance
$356,367Estimated Equity
64% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$718,770
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,600 /month
Positive
Cash Flow Estimate:
$1,200 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,300/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,830
$552,900
2025
$400,000
$152,900
$552,900
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,830
$552,900
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Swbc Mortgage Corp
Conventional
$215,625
No
First
Sep 21, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$196,533
$356,367
64%
36%
$1,293/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,293/mo
+$679/mo
4.3%
