$273,960
NAL Estimated Property Value451 Bluewood Dr, Dallas, TX, 75232
Off Market
Property Lead Type:
BankruptcyOff-Market ListDeal ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Gas Water Heater
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size8,179 sqft
Building Information
Year Built1958
Stories1
Roof Type105
Land Information
APN00000618757000000
Lot Number10A
Land UseResidential
Legal DescriptionOAKLAND HILLS 1ST SECTION REPLAT BLK W/6640 LT 10A BLUEWOOD DR INT201900306303 DD11072019 CO-DC 6640 00W 10A00 2006640 00W
Census Tract011105
Assessed Land Value$60,000
Assessed Improvement Value$213,960
Assessment Year2025
About this property
NICELY UPDATED 4 BEDROOM, 2 BATH HOME WITH 2 LIVING AREAS AND INTERIOR LAUNDRY ROOM. Excellent updates in the Kitchen with Granite Countertops, new Disposal, Dishwasher, Range and Microwave. Custom interior paint, Carpet, Light Fixtures and Blinds. It has a Spacious, Fenced yard. This Wonderful Home is ready for immediate move-in. It is also a Great Opportunity for a Turn-Key investor Rental. Converted Garage gives you an extra Bedroom or can be a Home Office. Has off-street parking in the driveway. Conveniently located close to I-35.
Investor Tools
$273,960
Estimated Property Value
$223,909Estimated Mortgage Balance
$50,051Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,644 /month
Positive
Cash Flow Estimate:
$548 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$605/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,894
$273,960
2025
$60,000
$213,960
$273,960
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,894
$273,960
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texasbank
Fha
$224,557
Yes
First
Mar 25, 2026
Apr 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$223,909
$50,051
18%
82%
$1,347/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,347/mo
+$625/mo
8.6%
