$626,000
NAL Estimated Property Value4704 Abbott Avenue 115, Highland Park, TX, 75205
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven
FlooringCeramic Tile, Wood
Exterior
Lot Size22,000 sqft
Building Information
Year Built1981
Stories1
Roof Type105
Land Information
APN60181500000100115
SubdivisionSt Charles Condominiums
Land UseResidential
Legal DescriptionST CHARLES CONDOMINIUMS BLK 3 UNIT 115 & 4.26% CE INT202200044135 DD02112022 CO-DC 1815000001001 16918150000
Census Tract019600
Assessed Land Value$187,440
Assessed Improvement Value$121,580
Assessment Year2025
About this property
Newly renovated condo in the heart of the highly sought after neighborhood Highland Park. This boutique style condominium has direct access to Katy Trail. Come and see all the upgrades this two bedroom, one bath unit has to offer. New bathroom along with all new light fixtures, wood floors and a renovated kitchen. Access to great schools in HPISD. Beautiful grounds that share a large courtyard and bbq grill. Conveniently close to shopping, and some of the finest restaurants Dallas has to offer.
Investor Tools
$626,000
Estimated Property Value
$213,567Estimated Mortgage Balance
$412,433Estimated Equity
65% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,756 /month
Positive
Cash Flow Estimate:
$1,252 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$675/month
$241/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,971
$309,020
2025
$187,440
$121,580
$309,020
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,971
$309,020
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Citibank Na
Conventional
$232,125
No
First
Feb 11, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$213,567
$412,433
65%
34%
$1,392/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,860/mo
$1,633/mo
+$227/mo
3.6%
