$1,796,400
NAL Estimated Property Value4150 Beaver Brook Lane, Dallas, TX, 75229
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan
FlooringStone, Wood
Exterior
Exterior FeaturesOutdoor Grill
Lot Size20,000 sqft
Building Information
Year Built1961
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000526921000000
Lot Number7
SubdivisionFincher H L
Land UseResidential
Legal DescriptionMEADOWBROOK TERRACE BLK A/6152 LT 7 INT202000312061 DD11102020 CO-DC 6152 00A 00700 1006152 00A
Census Tract009500
Assessed Land Value$900,000
Assessed Improvement Value$896,400
Assessment Year2025
About this property
Wonderful Ranch style home fully renovated and reconfigured. 4 bedrooms, 3 and half baths with a two car garage. 2 Large living areas with and hardwood floors throughout. Kitchen includes custom counter tops, high end stainless steel appliances, island, and gas cooktop, fridge, large pantry. One of the bedrooms is split with its own entrance and bath room. Also included is a studio guest quarters and sparkling pool and large lot with mature trees.
Investor Tools
$1,796,400
Estimated Property Value
$715,066Estimated Mortgage Balance
$1,081,334Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$10,778 /month
Positive
Cash Flow Estimate:
$3,593 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,097/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$16,186
$1,796,400
2025
$900,000
$896,400
$1,796,400
No
Tax History
Year
Tax Paid
Assessed Value
2024
$16,186
$1,796,400
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending Inc
Conventional
$800,000
No
First
Nov 9, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$715,066
$1,081,334
60%
40%
$4,797/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$4,797/mo
$-2,225/mo
1.7%
