$681,000
NAL Estimated Property Value4314 Woodcrest Lane, Dallas, TX, 75206
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop
FlooringCeramic Tile, Wood
Exterior
Lot Size8,674 sqft
Building Information
Year Built1942
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000345010000000
Lot Number7
SubdivisionNorth Stonewall Terrace
Land UseResidential
Legal DescriptionNORTH STONEWALL TERRACE BLK 13/4881 LOT 7 INT202000182527 DD07132020 CO-DC 4881 013 00700 1DA4881 013
Census Tract000202
Assessed Land Value$433,700
Assessed Improvement Value$218,910
Assessment Year2025
About this property
Charming cottage nestled into a quiet street in North Stonewall Terrace. Split bedroom floorplan with private master suite. Open floorplan with 2 separate living areas both open to kitchen and dining spaces. Fresh neutral paint, hardwood floors. Huge yard with mature trees and decked outdoor living & dining space. Plenty of room to play and to add pool. Short walk to Mockingbird Elementary!
Investor Tools
$681,000
Estimated Property Value
$402,193Estimated Mortgage Balance
$278,807Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,086 /month
Positive
Cash Flow Estimate:
$1,362 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,054/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,241
$652,610
2025
$433,700
$218,910
$652,610
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,241
$652,610
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of England
Conventional
$421,325
No
First
Jul 13, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$402,193
$278,807
40%
59%
$2,707/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,430/mo
$2,707/mo
$-277/mo
4.3%
