NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$291,980

NAL Estimated Property Value

4800 Northway Drive 9D, Dallas, TX, 75206

Off Market

2 Beds

3 Bath

1,123 Sq Ft

Condos / Townhouses

$200.36 / sqft

Built in 1981

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Refrigerator

FlooringCarpet, Ceramic Tile, Laminate, Vinyl

Exterior

Exterior FeaturesBalcony

Lot Size5.72 acres

Building Information

Year Built1981

Stories2

Roof Type104

Garage Spaces1

Land Information

APN0019P530000I00004

SubdivisionUniversity Crossroads I & Ii

Land UseResidential

Legal DescriptionUNIVERSITY CROSSROADS I & II BLK C/5402 ALL LOT 1A.1 BLDG I UNIT 4 CE .8141% INT201900339013 DD12172019 CO-DC 5402 00C 01A01

Census Tract007913

Assessment Year2025

About this property

LOCATION! LOCATION! LOCATION! Gated community near SMU, Central Market, DART, Downtown! This is the BEST location condo with 2 bedrooms and 2.1 baths with cozy patio and an attached garage. There is a beautiful pool area and low HOA's too. Newer TRANE HVAC unit, room for a full size washer and dryer. Beautiful place to live in a AMAZING location! Won't last long!

Investor Tools

$291,980

Estimated Property Value

$87,376Estimated Mortgage Balance

$204,604Estimated Equity

70% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,752 /month

Positive

Cash Flow Estimate:

$584 /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

$486/month

$423/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,366

$291,980

2025

N/A

$291,980

Tax History

Year

Tax Paid

Assessed Value

2024

$4,366

$291,980

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

The First National Bank Of Tom Bean

Conventional

$100,000

First

Dec 17, 2019

Jan 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$87,376

$204,604

70%

30%

$600/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,930/mo

$1,023/mo

+$907/mo

7.9%

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