$968,000
NAL Estimated Property Value4307 Shadow Glen Dr, Dallas, TX, 75287
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesOther
FlooringWood
Exterior
Exterior FeaturesBalcony
Building Information
Year Built1986
Stories2
Roof Type105
Garage Spaces3
Land Information
APNR-1741-018-0100-1
Lot Number10
SubdivisionBent Tree West No 4 (Cda)
Land UseResidential
Legal DescriptionBENT TREE WEST NO 4 (CDA), BLK 18/8705, LOT 10
Census Tract031704
Assessed Land Value$253,000
Assessed Improvement Value$709,421
Assessment Year2025
About this property
This 5 bedroom and 5 bathroom has been completely renovated, ready to move in. Home features real hickory hardwood floors, solid mahogany doors, newly remodeled kitchen and bathrooms, beautiful pool with spa constructed 2017. Covered outdoor patio areas with fire pit. For the children, there is a magnificent clubhouse with deck also constructed in 2017. This fantastic family home may be yours to enjoy.
Investor Tools
$968,000
Estimated Property Value
$564,393Estimated Mortgage Balance
$403,607Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,808 /month
Positive
Cash Flow Estimate:
$1,936 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,249/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,144
$962,421
2025
$253,000
$709,421
$962,421
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,144
$962,421
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending Inc
Conventional
$548,250
No
First
May 25, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$564,393
$403,607
41%
58%
$3,743/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,890/mo
$4,143/mo
$-1,253/mo
3.6%
