NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$226,830

NAL Estimated Property Value

4703 Needle Leaf Lane, Dallas, TX, 75236

Off Market

3 Beds

1 Bath

1,348 Sq Ft

Single Family Residence

$117.21 / sqft

Built in 1982

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Garage Available

Heating Central

Cooling

AppliancesElectric Cooktop

FlooringCeramic Tile

Exterior

Lot Size7,870 sqft

Building Information

Year Built1982

Stories1

Roof Type105

Garage Spaces1

Land Information

APN0069490C000120000

Lot Number12

SubdivisionMeadow Nest

Land UseResidential

Legal DescriptionMEADOW NEST BLK C/6949 LOT 12 INT202100039307 DD12312019 CO-DC 6949 C00 01200 4DA6949 C00

Census Tract016534

Assessed Land Value$50,000

Assessed Improvement Value$176,830

Assessment Year2025

About this property

Great home for first time homebuyers. Home features ceramic flooring thru whole house. Kitchen with island stove and wine rack over refrigerator. Dining area with French doors leading to huge enclosed patio. Patio with bar area with electricity. Updated vanity in bathroom. Master with walk in closet. Huge back yard with aluminum fencing and gate thru alley for car access. Corner house with rod iron fencing, large driveway. Solar panels can transfer, per seller $112 per month then small electric bill. A must see

Investor Tools

$226,830

Estimated Property Value

$125,734Estimated Mortgage Balance

$101,096Estimated Equity

44% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,361 /month

Positive

Cash Flow Estimate:

$454 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$353/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,103

$226,830

2025

$50,000

$176,830

$226,830

Tax History

Year

Tax Paid

Assessed Value

2024

$3,103

$226,830

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Town Square Mortgage & Investments Inc

Conventional

$143,900

First

Dec 31, 2019

Jan 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$125,734

$101,096

44%

55%

$863/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$863/mo

+$1,109/mo

10.4%

Learn About the Market: Opportunity in Dallas

Explore

Dallas

The largest metro area in Texas, Dallas–Fort Worth blends corporate muscle with suburban sprawl and long-run growth. Anchored by Fortune 500 headquarters, two major airports, and sprawling master-planned communities, the region stretches from Uptown Dallas high-rises to Fort Worth’s historic Stockyards.

DFW is where finance meets freight, tech meets transportation, and new subdivisions seem to rise as quickly as new logistics hubs. It’s a metro defined by scale — in jobs, rooftops, and opportunity.

Explore This Area