$678,000
NAL Estimated Property Value3735 Davila Dr, Dallas, TX, 75220
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size7,434 sqft
Building Information
Year Built1951
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000529645000000
Lot Number22
SubdivisionDavilla Drive
Land UseResidential
Legal DescriptionDAVILLA DRIVE ESTATES BLK 3/6176 LT 22 INT202400085874 DD04292024 CO-DC 6176 003 02200 1006176 003
Census Tract009401
Assessed Land Value$380,000
Assessed Improvement Value$295,800
Assessment Year2025
About this property
Property SOLD AS-IS. Builder or Remodeler opportunity in the desirable Midway Hollow neighborhood with new construction projects and sales already on the block. This home has been a rental property so the seller has limited knowledge. Easy to show on a combination box. The listing photos are not current but will be updated.
Investor Tools
$678,000
Estimated Property Value
$305,466Estimated Mortgage Balance
$372,534Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,068 /month
Positive
Cash Flow Estimate:
$1,356 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,148/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,381
$675,800
2025
$380,000
$295,800
$675,800
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,381
$675,800
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Mortgage Associates Inc
Conventional
$310,000
No
First
Jul 31, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$305,466
$372,534
54%
45%
$1,859/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,859/mo
+$113/mo
3.5%
