$238,000
NAL Estimated Property Value409 Columbia Circle, Lake Dallas, TX, 75065
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size13,364 sqft
Building Information
Year Built1976
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR62956
Lot Number5
SubdivisionBeck Addn
Land UseResidential
Legal DescriptionBECK ADDN BLK B LOT 5
Census Tract021411
Assessed Land Value$70,166
Assessed Improvement Value$143,323
Assessment Year2025
About this property
Just under one third acre on a corner lot with three bedrooms and two bathrooms, some updates and upgrades complete including, Master bath, floors, roof in 2015, HVAC in 2017, water heater 2010, windows in 2019 and foundation work in 2019, neutral colors, front door, large open living area, washer dryer in garage included, second bath needs some repairs, priced to sell today!!!!
Investor Tools
$238,000
Estimated Property Value
$259,476Estimated Mortgage Balance
$238,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,529 /month
Positive
Cash Flow Estimate:
$510 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$364/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,173
$213,489
2025
$70,166
$143,323
$213,489
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,173
$213,489
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Better Mortgage Corporation
Fha
$264,127
Yes
First
May 12, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$259,476
N/A
0%
109%
$1,584/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,090/mo
$1,584/mo
+$506/mo
10.5%
