$135,980
NAL Estimated Property Value4609 Country Creek Drive 1019, Dallas, TX, 75236
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven
FlooringVinyl
Exterior
Exterior FeaturesPrivate Entrance, Uncovered Courtyard
Lot Size19.86 acres
Building Information
Year Built1974
Stories2
Roof Type105
Land Information
APN00000785182420000
SubdivisionCountry Creek Condominium
Land UseResidential
Legal DescriptionCOUNTRY CREEK CONDOMINIUM BLDG E UNIT 1019 & 0.43% CE ALL BLKS A-B/8018 WALTON WALKER INT202200141715 DD05172022 CO-DC 8018
Census Tract016534
Assessed Land Value$14,880
Assessed Improvement Value$121,100
Assessment Year2025
About this property
Completely renovated tenant occupied amazing investment or personal use condo. New AC (2 Ton Lennox air conditioning system) installed in November 2020. installed window screens, replace bathroom exhaust fan very nice vinyl flooring with existing tenant. Location is very close to the major growth and renovations of Red Bird mall. Minutes from Bishop Arts, downtown Dallas going east. Mountain Valley college less than 10min away. This community continues to grow and proves to be an outstanding condo community
Investor Tools
$135,980
Estimated Property Value
$118,233Estimated Mortgage Balance
$17,747Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$816 /month
Positive
Cash Flow Estimate:
$272 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$320/month
$341/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,156
$135,980
2025
$14,880
$121,100
$135,980
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,156
$135,980
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Conventional
$127,800
No
First
May 17, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$118,233
$17,747
13%
87%
$767/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$1,108/mo
+$457/mo
13.8%
