$278,880
NAL Estimated Property Value3936 O B Crowe Dr, Dallas, TX, 75227
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Water Heater
FlooringCeramic Tile, Laminate
Exterior
Lot Size5,290 sqft
Building Information
Year Built1987
Stories1
Roof Type105
Garage Spaces2
Land Information
APN0067870L000180000
Lot Number18
SubdivisionCedar Run Phase Ii
Land UseResidential
Legal DescriptionCEDAR RUN PHASE II BLK L/6787 LT 18 INT202400162504 DD08092024 CO-DC 6787 L00 01800 4DA6787 L00
Census Tract012102
Assessed Land Value$50,000
Assessed Improvement Value$228,880
Assessment Year2025
About this property
Great location!! Cozy, nicely remodeled, freshly painted, and new flooring. Open floor plan with kitchen with quartz countertops and stainless steel appliances. This home features four bedrooms and three full bathrooms, including the garage conversion, a well-made studio with a full bathroom, and a kitchen with quartz countertops, ideal for a guest or mother-in-law. The covered patio is great for entertainment.
Investor Tools
$278,880
Estimated Property Value
$265,375Estimated Mortgage Balance
$13,505Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,674 /month
Positive
Cash Flow Estimate:
$558 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$546/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,161
$278,880
2025
$50,000
$228,880
$278,880
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,161
$278,880
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Independent Bank
Conventional
$273,946
No
First
Aug 9, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$265,375
$13,505
4%
95%
$1,643/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,643/mo
+$929/mo
11.1%
