$159,390
NAL Estimated Property Value4306 Colonial Avenue, Dallas, TX, 75215
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Oven, Refrigerator
FlooringCarpet, Ceramic Tile
Exterior
Lot Size6,100 sqft
Building Information
Year Built1926
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000162385000000
Lot Number1-2
SubdivisionColonial
Land UseResidential
Legal DescriptionCOLONIAL BLK H/1608 SE PT LOTS 1 & 2; 60.75X100 COLONIAL 61.5FR PEAR INT202200287037 DD11012022 CO-DC 1608 000 00100 1001608
Census Tract020900
Assessed Land Value$54,900
Assessed Improvement Value$104,490
Assessment Year2025
About this property
Quick Come Look! Move in ready! Former Rental Well Maintained Detached Carport With Storage Area- No Blind Offers- Cash offers preferred with proof of funds
Investor Tools
$159,390
Estimated Property Value
$1,567,657Estimated Mortgage Balance
$159,390Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$956 /month
Positive
Cash Flow Estimate:
$319 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$366/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,589
$159,390
2025
$54,900
$104,490
$159,390
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,589
$159,390
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rflf 7 Llc
Commercial
$1,676,350
No
First
Nov 1, 2022
Dec 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,567,657
N/A
0%
984%
$10,051/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$10,051/mo
$-8,079/mo
14.8%
