$139,000
NAL Estimated Property Value4401 Metropolitan Avenue, Dallas, TX, 75210
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Range
FlooringCarpet, Parquet, Vinyl
Exterior
Lot Size5,903 sqft
Building Information
Year Built1921
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00000216712000000
Lot Number1
SubdivisionMetropolitan
Land UseResidential
Legal DescriptionMETROPOLITAN BLK A/2443 LT 1 @ FOREMAN AVE INT202200298702 DD11172022 CO-DC 2443 00A 00100 1002443 00A
Census Tract002703
Assessed Land Value$50,180
Assessed Improvement Value$68,520
Assessment Year2025
About this property
INVESTOR SPECIAL. Cash only! As-Is. 3 bed-1 bath. Needs work but could be rented as is. Seller would like to close in 2 weeks. Seller does not have a survey and will not pay for one. Buyer to pay survey and all closing costs. See other terms in private remarks.
Investor Tools
$139,000
Estimated Property Value
$110,349Estimated Mortgage Balance
$28,651Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$834 /month
Positive
Cash Flow Estimate:
$278 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$279/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,653
$118,700
2025
$50,180
$68,520
$118,700
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,653
$118,700
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Couch Properties Llp
Unknown
$118,000
No
First
Nov 17, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$110,349
$28,651
20%
79%
$708/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$708/mo
+$1,264/mo
17.0%
