Last 24 Hours
$209,000
NAL Estimated Property Value4221 Wiley College Dr, Dallas, TX, 75241
Off Market
3 Beds
2 Bath
1,008 Sq Ft
$199.4 / sqft
Built in 1970Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 1Bathrooms Half 1
Garage Available
Heating Central
CoolingAppliancesDishwasher, Gas Range
FlooringVinyl
Exterior
Lot Size6,459 sqft
Building Information
Year Built1970
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00000800377000000
Lot Number29
SubdivisionCollege Park Inst 1
Land UseResidential
Legal DescriptionCOLLEGE PARK INST 1 BLK C/8261 LT 29 INT202200202315 DD07212022 CO-DC 8261 00C 02900 2DA8261 00C
Census Tract020200
Assessed Land Value$55,000
Assessed Improvement Value$145,710
Assessment Year2025
About this property
Charming recently updated home inside, features fresh paint, new fixtures, flooring and tile. New appliances convey. Walking distance to nearby park!
Investor Tools
$209,000
Estimated Property Value
$175,487Estimated Mortgage Balance
$33,513Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,254 /month
Positive
Cash Flow Estimate:
$418 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$289/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,419
$200,710
2025
$55,000
$145,710
$200,710
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,419
$200,710
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Conventional
$189,000
No
First
Jul 21, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$175,487
$33,513
16%
84%
$1,134/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,134/mo
+$838/mo
11.3%
12.4%