$267,750
NAL Estimated Property Value4777 Cedar Springs Road 5E, Dallas, TX, 75219
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesBalcony, Rain Gutters, Lighting
Lot Size4.25 acres
Building Information
Year Built1983
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00C5571000050005E
Lot Number1A
SubdivisionParkside Cedar Springs Condo
Land UseResidential
Legal DescriptionPARKSIDE CEDAR SPRINGS CONDO BLK A/2346 LT 1A ACS 4.252 BLDG 5 UNIT 5E CE%1.167 INT201900139894 DD05282019 CO-DC 2346 00A
Census Tract000408
Assessed Land Value$108,070
Assessed Improvement Value$159,680
Assessment Year2025
About this property
Rare corner unit, tons of natural light. Wood Floors, Granite, SS Appliances, Designer Lighting, Fireplace, Wet bar. 2 Bed, 2 Full Bath, 2 Garage spaces, 3 Balconies. All on one level! Pool, Club House & Creekside park! Moments from Medical District, Turtle Creek, Uptown, Katy Trail, West Village and Oak Lawn.
Investor Tools
$267,750
Estimated Property Value
$171,689Estimated Mortgage Balance
$96,061Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,607 /month
Positive
Cash Flow Estimate:
$536 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$427/month
$421/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,784
$267,750
2025
$108,070
$159,680
$267,750
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,784
$267,750
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Great Western Financial Services Inc
Conventional
$199,500
No
First
May 28, 2019
Jun 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$171,689
$96,061
35%
64%
$1,197/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,170/mo
$1,618/mo
+$552/mo
9.7%
