$495,000
NAL Estimated Property Value4507 Kelton Drive, Dallas, TX, 75209
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size7,975 sqft
Building Information
Year Built1945
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000352738000000
Lot Number4
SubdivisionGreenway Terrace
Land UseResidential
Legal DescriptionGREENWAY TERRACE BLK 1/4993 LOT 4 INT202100200665 DD06022021 CO-DC 4993 001 00400 1004993 001
Census Tract007102
Assessed Land Value$300,000
Assessed Improvement Value$176,010
Assessment Year2025
About this property
Nice and remodeled with crown moldings in all rooms with beautiful ceramic tile and laminate flooring throughout. No carpet in main house! Bathrooms have gorgeous tile work and textured walls. Nice neutral paints and colors thru-out. Large private back yard offers swimming pool and garage work shop with additional storage behind garage. Added bonus: room above garage would make an ideal studio apartment, Air Bnb, gym or office etc. Ideas and possibilities in an ideal location near Inwood Village and Love Field airport.
Investor Tools
$495,000
Estimated Property Value
$236,146Estimated Mortgage Balance
$258,854Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,970 /month
Positive
Cash Flow Estimate:
$990 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$686/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,755
$476,010
2025
$300,000
$176,010
$476,010
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,755
$476,010
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$260,079
No
First
Jul 2, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$236,146
$258,854
52%
48%
$1,560/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,370/mo
$1,560/mo
+$810/mo
5.7%
