$1,680,930
NAL Estimated Property Value4116 Creekdale Drive, Dallas, TX, 75229
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Plumbed For Ice Maker
FlooringWood
Exterior
Lot Size16,500 sqft
Building Information
Year Built2020
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000526672000000
Lot Number6
SubdivisionMeadowbrook Terrace
Land UseResidential
Legal DescriptionMEADOWBROOK TERRACE 2 BLK B/6151 LT 6 INT201900120930 DD05102019 CO-DC 6151 00B 00600 1006151 00B
Census Tract009500
Assessed Land Value$742,500
Assessed Improvement Value$938,430
Assessment Year2025
About this property
Remodel or build. Owner will sell as lot or build to suit if you are looking for a new home. Property is being sold AS IS. Lot size 125x132. Just blocks from Episcopal School of Dallas and close to Midway.
Investor Tools
$1,680,930
Estimated Property Value
$873,231Estimated Mortgage Balance
$807,699Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$10,086 /month
Positive
Cash Flow Estimate:
$3,362 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,643/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$23,312
$1,680,930
2025
$742,500
$938,430
$1,680,930
No
Tax History
Year
Tax Paid
Assessed Value
2024
$23,312
$1,680,930
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Zb Na
Building Or Construction Loan
$1,016,000
No
First
Dec 23, 2019
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$873,231
$807,699
48%
52%
$4,422/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$4,422/mo
$-2,450/mo
1.4%
