$618,000
NAL Estimated Property Value441 Trinity River Cir, Dallas, TX, 75203
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Refrigerator
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size1,573 sqft
Building Information
Year Built2006
Stories3
Roof Type106
Garage Spaces2
Land Information
APN003415000A0140000
Lot Number14
SubdivisionTrinity Townhomes
Land UseResidential
Legal DescriptionTRINITY TOWNHOMES BLK A/3415 LT 14 ACS 0.0534 INT202200119279 DD04192022 CO-DC 3415 00A 01400 4DA3415 00A
Census Tract002001
Assessed Land Value$100,000
Assessed Improvement Value$509,050
Assessment Year2025
About this property
Are you seeking the best of the best in turn key living? Beautiful - Modern - Luxury in the heart of the city, with features and location that will please all urban enthusiasts! Secure, gated living with expansive interior spaces, stellar finishes, stylish updates, and brilliant natural light. Star gazers and view seekers will be enchanted by the 500 square foot rooftop deck, complete with gorgeous, modern pergola. Exceptionally located just moments from Downtown Dallas, and Bishop Arts, this is the one!
Investor Tools
$618,000
Estimated Property Value
$461,723Estimated Mortgage Balance
$156,277Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,708 /month
Positive
Cash Flow Estimate:
$1,236 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,147/month
$110/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,677
$609,050
2025
$100,000
$509,050
$609,050
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,677
$609,050
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Caliber Home Loans Inc
Conventional
$500,000
No
First
Apr 25, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$461,723
$156,277
25%
75%
$2,998/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$3,108/mo
$-1,543/mo
3.0%
