$2,800,000
NAL Estimated Property Value4401 Cabell Drive 102, Dallas, TX, 75204
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater
Exterior
Lot Size7,599 sqft
Building Information
Year Built2023
Stories3
Roof Type105
Garage Spaces5
Land Information
APN00000119395000000
Lot Number9
SubdivisionDeere Park
Land UseResidential
Legal DescriptionDEERE PARK BLK J/660 LT 9 INT201900233249 DD08292019 CO-DC 0660 00J 00900 1DA0660 00J
Census Tract000801
Assessed Land Value$531,930
Assessed Improvement Value$2,268,070
Assessment Year2025
About this property
Great opportunity to own a condominium with a beautiful view of the city and great location close to uptown and downtown. This three story condominium with two bedrooms and 2.5 bathrooms has a contemporary modern look with an open floor plan and quartz kitchen island. It with also has a rooftop with great potential for entertaining. ***This is a part of a 4 unit condominium development. Units 101, 103 and 104 are also on the market.
Investor Tools
$2,800,000
Estimated Property Value
$1,162,520Estimated Mortgage Balance
$1,637,480Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$16,800 /month
Positive
Cash Flow Estimate:
$5,600 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$3,876/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$32,516
$2,800,000
2025
$531,930
$2,268,070
$2,800,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$32,516
$2,800,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nexbank Ssb
Conventional
$589,000
No
First
Aug 18, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,162,520
$1,637,480
58%
42%
$7,064/mo
