$577,000
NAL Estimated Property Value4121 Mckinney Avenue 12, Dallas, TX, 75204
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Gas Cooktop, Gas Oven
FlooringCarpet, Wood
Exterior
Exterior FeaturesBalcony
Lot Size1.98 acres
Building Information
Year Built2003
Stories3
Roof Type172
Garage Spaces2
Land Information
APN00C09290000100002
Lot Number10A
SubdivisionCharleston Square Condos
Land UseResidential
Legal DescriptionCHARLESTON SQUARE CONDOS BLK 1/1519 LT 10A ACS 1.98 BLDG 1 UNIT 2 CE% 1.85 INT202100358339 DD11292021 CO-DC 1519 001 10A
Census Tract000703
Assessed Land Value$167,540
Assessed Improvement Value$373,680
Assessment Year2025
About this property
Charming 2 bedroom, 2.5 baths McKinney Ave Townhome. Very well laid out floorplan which is 1860 sq.ft. with wood floors, granite & stainless appliances & 2 car attached garage. Large living area, open kitchen which is great for entertaining. Luxurious master bedroom on 3rd floor is spacious with a HUGE CUSTOM CALIFORNIA CLOSET. Amazing location with so much to do! Enjoy restaurants, shops and park all within walking distance. You must come see to appreciate!!
Investor Tools
$577,000
Estimated Property Value
$292,175Estimated Mortgage Balance
$284,825Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,462 /month
Positive
Cash Flow Estimate:
$1,154 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,238/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,969
$541,220
2025
$167,540
$373,680
$541,220
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,969
$541,220
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$318,750
No
First
Nov 26, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$292,175
$284,825
49%
51%
$1,912/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,350/mo
$2,262/mo
+$88/mo
4.9%
