$1,780,000
NAL Estimated Property Value4323 Crowley Drive, Dallas, TX, 75229
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size13,909 sqft
Building Information
Year Built1952
Stories2
Roof Type105
Garage Spaces2
Land Information
APN00000417817000000
Lot Number21
SubdivisionWalnut Hill Ridge
Land UseResidential
Legal DescriptionWALNUT HILL RIDGE LOT 21 CROWLEY DR INT201900314536 DD11202019 CO-DC 5537 002 02100 1005537 002
Census Tract007601
Assessed Land Value$625,910
Assessed Improvement Value$635,830
Assessment Year2025
About this property
Beautiful well kept two story home in desirable area with 4 bedrooms and 4 bathrooms. This home has incredible space with nice entry way Dining with fireplace and flex room. Original hardwood floors, carpet, and ceramic tile throughout. Open kitchen with large island, granite counter tops, wet bar, and breakfast area, that lead into the large family room with views to the pool. Upstairs has original hardwoods as well under carpet on stairs, hallway and 3 bedrooms.
Investor Tools
$1,780,000
Estimated Property Value
$669,611Estimated Mortgage Balance
$1,110,389Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$10,680 /month
Positive
Cash Flow Estimate:
$3,560 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,953/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,535
$1,261,740
2025
$625,910
$635,830
$1,261,740
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,535
$1,261,740
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$747,650
No
First
Dec 22, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$669,611
$1,110,389
62%
38%
$4,483/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$4,483/mo
$-1,911/mo
1.7%
