$341,000
NAL Estimated Property Value4278 Wilshire Boulevard, Dallas, TX, 75241
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,089 sqft
Building Information
Year Built2018
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00000800826440000
Lot Number13
SubdivisionCollege Park 3rd & Rev 2nd Inst
Land UseResidential
Legal DescriptionCOLLEGE PARK 3RD & REV 2ND INST BLK F/8262 LT 13 INT201900067644 DD03182019 CO-DC 8262 00F 01300 2DA8262 00F
Census Tract020200
Assessed Land Value$55,000
Assessed Improvement Value$264,130
Assessment Year2025
About this property
Beautiful brand new home at the best price , Very spacious open concept with 3 bedrooms plus a flex, study, bedroom that could be the 4th bedroom. Custom cabinets and granite countertops, plenty of cabinet space in the kitchen, custom designed bathrooms, ceramic tile throughout and comfortable carpet in bedrooms, huge fenced back yard. Just minutes to I-20 and I-45, very close to Amazon Distribution Center. $2000 credit for buyers closing cost.
Investor Tools
$341,000
Estimated Property Value
$172,103Estimated Mortgage Balance
$168,897Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,046 /month
Positive
Cash Flow Estimate:
$682 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$743/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,208
$319,130
2025
$55,000
$264,130
$319,130
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,208
$319,130
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lakeview Community Capital Llc
Fha
$189,911
Yes
First
Jun 25, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$172,103
$168,897
49%
50%
$1,139/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,139/mo
+$1,433/mo
9.1%
