$234,000
NAL Estimated Property Value403 S Saint Mary Ave, Dallas, TX, 75223
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesOther
FlooringWood
Exterior
Lot Size6,250 sqft
Building Information
Year Built1925
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000145585000000
Lot Number6
SubdivisionEast Side
Land UseResidential
Legal DescriptionEAST SIDE BLK 9A/1244 LT 6 INT202300127850 DD06282023 CO-DC 1244 09A 00600 1DA1244 09A
Census Tract002400
Assessed Land Value$125,000
Assessed Improvement Value$74,280
Assessment Year2025
About this property
Wonderful lot opportunity!
Investor Tools
$234,000
Estimated Property Value
$164,710Estimated Mortgage Balance
$69,290Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,554 /month
Positive
Cash Flow Estimate:
$518 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$469/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,454
$199,280
2025
$125,000
$74,280
$199,280
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,454
$199,280
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Commercial
$174,000
No
First
Jun 27, 2023
Jul 2030
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$164,710
$69,290
29%
70%
$1,044/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$1,044/mo
+$521/mo
8.0%
