$271,640
NAL Estimated Property Value4623 Black Rock Dr, Dallas, TX, 75211
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesGas Range, Refrigerator
FlooringCeramic Tile, Hardwood
Exterior
Lot Size7,946 sqft
Building Information
Year Built1963
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00000461506000000
Lot Number17
Land UseResidential
Legal DescriptionWESTERN PARK BLK 8/5957 LT 17 INT202400082201 DD04242024 CO-DC 5957 008 01700 2005957 008
Census Tract010704
Assessed Land Value$65,000
Assessed Improvement Value$206,640
Assessment Year2025
About this property
Great home in heart of Dallas! Spacious 4 bedroom, 2 bath nestled on large, fenced lot! Open concept floor plan with ceramic floors throughout living dining and kitchen. Kitchen offers a lot of cabinet and counter space, plenty of room to cook your favorite meals. Backyard is completely fenced with shed. Plenty of space to play or relax. Big driveway offers plenty of off-street parking. Don't miss the opportunity to make this home yours!
Investor Tools
$271,640
Estimated Property Value
$548,178Estimated Mortgage Balance
$271,640Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,799 /month
Positive
Cash Flow Estimate:
$600 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$352/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,865
$271,640
2025
$65,000
$206,640
$271,640
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,865
$271,640
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Stand Alone Second / Subordinate Position
$284,787
No
First
Apr 23, 2024
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$548,178
N/A
0%
202%
$3,416/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$3,416/mo
$-1,851/mo
6.9%
