$1,260,000
NAL Estimated Property Value4733 Willow Lane, Dallas, TX, 75244
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Double Oven, Refrigerator, Vented Exhaust Fan, Tankless Water Heater
FlooringCarpet, Wood, Other
Exterior
Exterior FeaturesRain Gutters, Lighting
Lot Size16,440 sqft
Building Information
Year Built1966
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000810733000000
Lot Number29
SubdivisionHyde Park
Land UseResidential
Legal DescriptionHYDE PARK ESTATES 2ND INST BLK E/8399 LOT 29 INT201900124028 DD05142019 CO-DC 8399 00E 02900 1DA8399 00E
Census Tract009603
Assessed Land Value$850,000
Assessed Improvement Value$176,810
Assessment Year2025
About this property
Cool, updated Mid-Century Modern. Soaring ceilings, mod fireplace in open-space living & formal dining areas. 2nd living off dining. Caesarstone counters & custom backsplash in Kitchen, views backyard & pool, with tailored cover & cooling system. Master suite features vaulted ceilings, wall of windows, & spa-like bath with walk-in shower + soaking tub. 2-car garage with Pirelli-like flooring & custom cabinets. Skylights & storage throughout.
Investor Tools
$1,260,000
Estimated Property Value
$523,027Estimated Mortgage Balance
$736,973Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,560 /month
Positive
Cash Flow Estimate:
$2,520 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,892/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$16,400
$1,026,810
2025
$850,000
$176,810
$1,026,810
No
Tax History
Year
Tax Paid
Assessed Value
2024
$16,400
$1,026,810
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Iberiabank
Arm (Adjustable Rate Mortgage)
$607,750
No
First
May 14, 2019
Jun 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$523,027
$736,973
58%
42%
$2,902/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,190/mo
$2,902/mo
+$288/mo
3.0%
